| Revenue | DKK 9,6M | -41% |
| EBITDA | DKK 16,8M | +129% |
| Net profit | DKK 47,4M | +172% |
| Total assets | DKK 253,8M | +12% |
| Equity | DKK 87,3M | +119% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 14.278 | 19.939 | 16.494 | 16.441 | 9.622 |
| Staff expenses | -3.061 | -4.746 | -3.424 | -4.597 | -0 |
| EBITDA | 11.820 | 15.803 | 15.800 | -57.051 | 16.773 |
| Depreciation & amort. | -316 | -203 | -168 | -85 | -0 |
| EBIT | 11.503 | 15.600 | 15.632 | -57.136 | 16.773 |
| Net financials | -11.086 | -6.319 | -4.364 | -23.338 | 8.581 |
| Profit before tax | 417 | 9.280 | 11.268 | -80.474 | 25.353 |
| Tax | -4.235 | 2.079 | 2.136 | -14.370 | -22.055 |
| Net profit | 4.652 | 7.202 | 9.132 | -66.104 | 47.408 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 461.067 | 454.898 | 464.850 | 226.348 | 253.758 |
| Equity | 83.904 | 86.942 | 97.930 | 39.902 | 87.310 |
| Long-term debt | 305.829 | 307.472 | 301.658 | 157.413 | 158.839 |
| Short-term debt | 37.577 | 26.699 | 30.890 | 6.978 | 7.609 |
| Total debt | 343.407 | 334.170 | 332.548 | 164.391 | 166.448 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MM Chief Executive Officer | Chief Executive Officer | 2012 – 2016 |
HB Chief Executive Officer | Chief Executive Officer | 2010 – 2012 |
HM Management | Management | 2016 – 2018 |
LH Management | Management | 2010 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (14) | ||
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2010 – 2014 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2012 – 2012 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Myrhøj Kristensen | Chief Executive Officer | 0 companies |
| Henrik Brandt | Chief Executive Officer | 0 companies |
| Hüseyin Meric | Management | 0 companies |
| Lene Hegner Strandquist | Management | 0 companies |
| Bjarne Søgaard Heilesen | Board of Directors | 0 companies |
| Henrik Plougmand Bærtelsen | Board of Directors | 0 companies |
| Søren Vendelbo Jacobsen | Chairman | 0 companies |
| Martin Rauhe Pedersen | Board of Directors | 0 companies |
| Carsten Birk Nielsen | Chairman | 0 companies |
| Niels Henrik Langkilde | Board of Directors | 0 companies |
| John Wenzel Gedde | Board of Directors | 0 companies |
| Henning Hürdum | Board of Directors | 0 companies |
| Henrik Steen Jensen | Chairman | 0 companies |
| Torben Stegenborg Andersen | Board of Directors | 0 companies |
| Henrik Schütze | Board of Directors | 0 companies |
| Anne Charlotte Mark | Board of Directors | 0 companies |
| Gudmund Tyge Korsgaard | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Board of Directors | 0 companies |