| Revenue | DKK 95,7M | +94% |
| EBITDA | DKK -85,9M | -34% |
| Net profit | DKK -66,3M | -13% |
| Total assets | DKK 3,5B | +44% |
| Equity | DKK 72,7M | +65% |
| Employees | 77 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | — | — | — | 49.243 | 95.731 |
| Staff expenses | -11.320 | -30.191 | -32.290 | -49.698 | -81.846 |
| EBITDA | -27.482 | -61.617 | -64.236 | -64.082 | -85.864 |
| Depreciation & amort. | -6.376 | -7.094 | -7.925 | -9.832 | -9.499 |
| EBIT | -33.858 | -68.711 | -72.161 | -73.914 | -95.363 |
| Net financials | -11 | -304 | -205 | 2.540 | 18.883 |
| Profit before tax | -33.869 | -69.015 | -72.366 | -71.374 | -76.480 |
| Tax | -6.722 | -13.249 | -14.153 | -12.758 | -10.190 |
| Net profit | -27.147 | -55.766 | -58.213 | -58.616 | -66.290 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 59.537 | 123.390 | 1.135.189 | 2.453.968 | 3.543.962 |
| Equity | 47.619 | 66.041 | 57.983 | 44.042 | 72.666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.918 | 57.349 | 1.076.824 | 2.408.638 | 3.471.296 |
| Total debt | 11.918 | 57.349 | 1.076.824 | 2.408.638 | 3.471.296 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
LV Management | Management | 2013 – 2020 |
SJ Management | Management | 2013 – 2014 |
Al Management | Management | 2013 – 2020 |
CR Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2014 – 2018 | |
| Deputy Chairman | 2018 – 2020 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2013 – 2016 | |
| Board of Directors | 2013 – 2020 | |
| Chairman | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Laust Vrist Bertelsen | Management | 0 companies |
| Susanne Jung la Cour | Management | 0 companies |
| Anders la Cour | Management | 0 companies |
| Carsten Ruge | Management | 0 companies |
| Steen Blaafalk | Board of Directors | 0 companies |
| Mads Munkholt Ditlevsen | Deputy Chairman | 0 companies |
| Wolfgang Gaertner | Chairman | 0 companies |
| Paul Townsend | Board of Directors | 0 companies |
| Steen Samuelsen | Board of Directors | 0 companies |
| Folke Hjalmar Birgersson Winbladh | Board of Directors | 0 companies |
| Bjørn Krog Andersen | Chairman | 0 companies |
| Lars Torpe Christoffersen | Board of Directors | 0 companies |
| Søren Kyhl | Chairman | 0 companies |