| Revenue | DKK -47,7M | -36% |
| EBITDA | DKK -72,2M | +33% |
| Net profit | DKK -135,8M | -7% |
| Total assets | DKK 113,4M | +17% |
| Equity | DKK -576,3M | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -3.340 | 1.239 | -38.024 | — | -46.610 | -74.897 | -47.732 |
| Staff expenses | -10.598 | -16.066 | -19.385 | -25.355 | -26.567 | -32.308 | -24.474 |
| EBITDA | -13.938 | -14.826 | -57.409 | -70.105 | -73.177 | -107.205 | -72.206 |
| Depreciation & amort. | -2.280 | -4.216 | -19.518 | -11.641 | -14.743 | -19.668 | -6.943 |
| EBIT | -16.218 | -19.042 | -76.927 | -81.746 | -87.921 | -126.873 | -79.149 |
| Net financials | -3.548 | -8.846 | -27.473 | -31.447 | -53.561 | -1.163 | -56.817 |
| Profit before tax | -19.767 | -27.888 | -104.399 | -113.193 | -141.482 | -128.036 | -135.966 |
| Tax | -4.653 | -5.363 | 7.224 | -2.315 | -4.109 | -850 | -125 |
| Net profit | -15.113 | -22.526 | -111.623 | -110.878 | -137.373 | -127.186 | -135.841 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 59.099 | 64.759 | 66.835 | 69.969 | 93.413 | 97.129 | 113.356 |
| Equity | 14.323 | 3.001 | -64.067 | -177.574 | -316.657 | -436.066 | -576.295 |
| Long-term debt | 4.109 | 4.589 | 89.210 | 212.109 | 357.941 | 452.235 | 0 |
| Short-term debt | 40.667 | 57.168 | 41.692 | 35.434 | 52.129 | 80.960 | 689.651 |
| Total debt | 44.776 | 61.757 | 130.902 | 247.543 | 410.070 | 533.195 | 689.651 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
HS Management | Management | 2012 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SL Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Fritz Andersen | Chief Executive Officer | 0 companies |
| Tommy Frejlev Andersen | Chief Executive Officer | 0 companies |
| Henrik Starup | Management | 0 companies |
| Song Liu | Chief Executive Officer | 0 companies |
| Jan McNair | Chief Executive Officer | 0 companies |
| Søren Louis Pedersen | Management | 0 companies |
| Jes Rahbæk Mosgaard | Board of Directors | 0 companies |
| Xun Jiang | Board of Directors | 0 companies |
| Chao Jiang | Board of Directors | 0 companies |
| Niels Erik Lund Jørgensen | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Board of Directors | 0 companies |
| Johannes Huus Bogh | Chairman | 0 companies |
| Steen Halbye | Chairman | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Peter Fabrin | Board of Directors | 0 companies |
| Jesper Johansen | Chairman | 0 companies |
| Rasmus Tim Bjerngaard | Board of Directors | 0 companies |
| Dachao Yu | Chairman | 0 companies |