| Revenue | DKK 11,1M | +47% |
| EBITDA | DKK 11,1M | +47% |
| Net profit | DKK 7,3M | +56% |
| Total assets | DKK 162,5M | +5% |
| Equity | DKK 46,5M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 6.051 | 14.197 | 14.353 | 21.934 | 7.546 | 11.083 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.051 | 14.197 | 14.353 | 21.934 | 7.546 | 11.083 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.051 | 14.197 | 14.353 | 21.934 | 7.546 | 11.083 |
| Net financials | -2.170 | -3.122 | -1.976 | -1.806 | -1.562 | -1.731 |
| Profit before tax | 3.881 | 11.075 | 12.377 | 20.128 | 5.984 | 9.353 |
| Tax | 635 | 2.593 | 2.716 | 4.410 | 1.317 | 2.058 |
| Net profit | 3.245 | 8.483 | 9.661 | 15.718 | 4.667 | 7.295 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 108.861 | 136.349 | 132.247 | 151.391 | 155.503 | 162.530 |
| Equity | 3.325 | 9.113 | 18.774 | 34.492 | 39.159 | 46.454 |
| Long-term debt | 95.518 | 91.455 | 89.172 | 92.415 | 90.747 | 89.679 |
| Short-term debt | 9.048 | 31.984 | 18.452 | 14.013 | 13.788 | 12.419 |
| Total debt | 104.566 | 123.439 | 107.624 | 106.428 | 104.535 | 102.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MERMAID PROPERTIES HOLDCO 1 ApS | Company | 100.0% | 100.0% | 2011 |
MERMAID PROPERTIES HOLDCO 2 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Justin Trent Wood | Chief Executive Officer | 0 companies |
| Kim Borch | Management | 0 companies |
| Axel Tobias Vieth | Board of Directors | 0 companies |
| Richard A B Wood | Board of Directors | 0 companies |
| Rohin Raja Shah | Board of Directors | 0 companies |
| Charles Sherratt-Davies | Board of Directors | 0 companies |
| Timothy William Hinks | Board of Directors | 0 companies |