| Revenue | DKK 12,7M | +39% |
| EBITDA | DKK 1,2M | +8% |
| Net profit | DKK 860K | +11% |
| Total assets | DKK 9,9M | +26% |
| Equity | DKK 3,2M | +37% |
| Employees | 10 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 4.753 | 7.151 | 9.706 | 9.117 | 12.676 |
| Staff expenses | -4.363 | -6.541 | -8.693 | -8.018 | -11.487 |
| EBITDA | 389 | 610 | 1.014 | 1.099 | 1.188 |
| Depreciation & amort. | -13 | -13 | -64 | -69 | -60 |
| EBIT | 377 | 598 | 950 | 1.030 | 1.128 |
| Net financials | -20 | -17 | -31 | -11 | -1 |
| Profit before tax | 356 | 580 | 919 | 1.020 | 1.126 |
| Tax | 124 | 238 | 251 | 244 | 266 |
| Net profit | 232 | 343 | 669 | 776 | 860 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 4.584 | 3.823 | 4.444 | 7.838 | 9.913 |
| Equity | 561 | 903 | 1.572 | 2.347 | 3.208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.024 | 2.920 | 2.873 | 5.490 | 6.705 |
| Total debt | 4.024 | 2.920 | 2.873 | 5.490 | 6.705 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
JE Management | Management | 2013 – 2015 |
PM Management | Management | 2015 – 2017 |
LE Management | Management | 2010 – 2012 |
PA Management | Management | 2010 – 2010 |
KA Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
MC Management | Management | 2012 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2017 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Individual | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| John Erik Mattias Bankel | Management | 0 companies |
| Paul Michael Blanchfield | Management | 0 companies |
| Lars Eric Jernestahl | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Kerstin Anna-Lena Engvall | Chief Executive Officer | 0 companies |
| Mary Christine Di Marzio | Management | 0 companies |
| Johan Åke Östen Pettersson | Board of Directors | 0 companies |
| Jacob Fredrik Westin | Board of Directors | 0 companies |
| Jasper Sökeland | Board of Directors | 0 companies |
| Michael Thomas Garry | Board of Directors | 0 companies |
| Helen Alice Lillistone | Board of Directors | 0 companies |
| Amanda Miller | Board of Directors | 0 companies |
| Helen Rosemary Janaway | Board of Directors | 0 companies |