| Revenue | DKK 15,4M | +204% |
| EBITDA | DKK 1M | -2% |
| Net profit | DKK 695K | -14% |
| Total assets | DKK 3,2M | +5% |
| Equity | DKK 1,2M | -5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.473 | 1.168 | 1.751 | 5.066 | 15.390 |
| Staff expenses | -1.110 | -1.525 | -1.581 | -4.002 | -6.647 |
| EBITDA | 363 | -359 | 170 | 1.064 | 1.048 |
| Depreciation & amort. | -69 | -36 | -3 | -33 | -119 |
| EBIT | 294 | -395 | 167 | 1.032 | 929 |
| Net financials | -10 | -4 | -19 | -22 | -29 |
| Profit before tax | 284 | -399 | 149 | 1.010 | 900 |
| Tax | 73 | -11 | -0 | 204 | 205 |
| Net profit | 211 | -388 | 149 | 806 | 695 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.817 | 1.231 | 1.251 | 3.043 | 3.197 |
| Equity | 797 | 309 | 458 | 1.263 | 1.195 |
| Long-term debt | 254 | 41 | 0 | 0 | 195 |
| Short-term debt | 755 | 882 | 793 | 1.780 | 1.807 |
| Total debt | 1.019 | 922 | 793 | 1.780 | 2.002 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LH Management | Management | 2016 – 2018 |
HU Management | Management | 2018 – 2019 |
MN Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Chairman | 2018 – 2019 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2015 – 2016 | |
| Chairman | 2018 – 2018 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 2013 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 100% | 100% | 2018 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Hagstrøm | Management | 0 companies |
| Henrik Ulf Christensen | Management | 0 companies |
| Michael Nielsen | Chief Executive Officer | 0 companies |
| Jacob Vittrup | Chairman | 0 companies |
| Anette Christine Krarup | Board of Directors | 0 companies |
| Kjeld Pedersen | Board of Directors | 0 companies |
| Heidi Lind Poulsen | Board of Directors | 0 companies |
| Michael Kyvsgaard Nyboe | Board of Directors | 0 companies |
| Michael Gaarmann | Chairman | 0 companies |
| Karsten Bollerup Bach | Chairman | 0 companies |
| Rasmus Wrang Storgaard | Chairman | 0 companies |
| Peter Kenneth Als Anderson | Board of Directors | 0 companies |