| Revenue | DKK -2,6M | -116% |
| EBITDA | DKK -2,6M | +7% |
| Net profit | DKK -2,7M | +15% |
| Total assets | DKK 8,4M | -50% |
| Equity | DKK 8,2M | -25% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 14.944 | 19.967 | 21.455 | 30.317 | 23.026 | 16.909 | -2.641 |
| Staff expenses | -16.024 | -17.011 | -16.492 | -22.541 | -22.495 | -19.598 | -0 |
| EBITDA | -1.081 | 2.956 | 4.963 | 7.775 | 532 | -2.840 | -2.641 |
| Depreciation & amort. | -135 | -105 | -173 | -372 | -273 | -246 | -0 |
| EBIT | -1.216 | 2.852 | 4.791 | 7.403 | 258 | -3.086 | -2.641 |
| Net financials | -21 | -0 | -12 | -25 | -24 | -8 | -23 |
| Profit before tax | -1.237 | 2.852 | 4.779 | 7.378 | 234 | -3.095 | -2.665 |
| Tax | -0 | 67 | 1.174 | 1.750 | 66 | 27 | -0 |
| Net profit | -1.237 | 2.785 | 3.605 | 5.628 | 168 | -3.121 | -2.665 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 14.808 | 12.806 | 16.085 | 20.989 | 20.923 | 16.828 | 8.363 |
| Equity | 1.789 | 4.573 | 8.178 | 13.806 | 13.973 | 10.852 | 8.187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.019 | 8.217 | 7.905 | 7.183 | 6.950 | 5.976 | 175 |
| Total debt | 13.019 | 8.217 | 7.905 | 7.183 | 6.950 | 5.976 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2017 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
HN Founder | Founder | 2010 | — | — |
CJ Management | Management | 2017 | — | — |
PW Management | Management | 2010 | — | — |
LW Management | Management | 2018 | — | — |
RB Management | Management | 2018 | — | — |
JW Management | Management | 2017 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CT Management | Management | 2017 | — | — |
RL Management | Management | 2018 | — | — |
MK Unofficial title | Unofficial title | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Laust Fall Nielsen | Management | 0 companies |
| Hugo Raworth | Chief Executive Officer | 0 companies |
| HSH Nordbank AG | Founder | 0 companies |
| Christian James Alexander Bearman | Management | 0 companies |
| Peter Wallqvist | Management | 0 companies |
| Lisa Williams | Management | 0 companies |
| Richard Brent Spooner | Management | 0 companies |
| Jan-Erik Wölke | Management | 0 companies |
| Peter Rune Lilja | Chief Executive Officer | 0 companies |
| Cristina Tomas Hernandez | Management | 0 companies |
| Ralph Louis Good III | Management | 0 companies |
| Mette Klingsten Peytz | Unofficial title | 0 companies |
| Deina Cortez Arteaga | Board of Directors | 0 companies |
| David Robert Franks | Board of Directors | 0 companies |
| Sabine Haberland | Board of Directors | 0 companies |
| Stefan Mohr | Board of Directors | 0 companies |
| Ralph Guy Howard | Chairman | 0 companies |
| Hans Hermann Heinrich Lötzer | Board of Directors | 0 companies |
| Walter Bruce Nelson | Chairman | 0 companies |
| David Keith Johnson | Board of Directors | 0 companies |
| Eric Rennie Lindner | Board of Directors | 0 companies |
| Ulf Sonnabend | Board of Directors | 0 companies |
| John Fredric Weaver | Board of Directors | 0 companies |