| Revenue | DKK 5,6M | +123% |
| EBITDA | DKK 1,8M | +297% |
| Net profit | DKK 1,7M | +260% |
| Total assets | DKK 5,7M | +90% |
| Equity | DKK 599K | +117% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -481 | 734 | 1.806 | 2.519 | 5.606 |
| Staff expenses | -2.055 | -2.313 | -3.386 | -3.422 | -3.825 |
| EBITDA | -2.536 | -1.579 | -1.580 | -903 | 1.781 |
| Depreciation & amort. | -15 | -45 | -52 | -82 | -0 |
| EBIT | -2.551 | -1.624 | -1.632 | -985 | 1.781 |
| Net financials | -31 | 22 | -42 | -76 | -77 |
| Profit before tax | -2.582 | -1.602 | -1.674 | -1.062 | 1.703 |
| Tax | -650 | 780 | -0 | -0 | -0 |
| Net profit | -1.932 | -2.382 | -1.674 | -1.062 | 1.703 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.376 | 751 | 998 | 2.984 | 5.661 |
| Equity | 1.594 | -788 | -2.463 | -3.524 | 599 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.782 | 1.539 | 3.461 | 6.508 | 5.062 |
| Total debt | 1.782 | 1.539 | 3.461 | 6.508 | 5.062 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SK Management | Management | 2017 – 2018 |
PB Management | Management | 2016 – 2017 |
ND Management | Management | 2011 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2012 – 2014 | |
| Chairman | 2012 – 2014 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2011 – 2012 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2011 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10–14.99% | 0% | 2017 | |
| Company | 66.67–89.99% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Suzette Knudsgaard | Management | 0 companies |
| Poul Bækkelund Rasmussen | Management | 0 companies |
| Nicolas Dam Webèr | Management | 0 companies |
| Knud Rungborg Mikkelsen | Board of Directors | 0 companies |
| Jimmy Andersen | Chairman | 0 companies |
| Adalsteinsson Einar V | Board of Directors | 0 companies |
| Susanne Hessellund | Board of Directors | 0 companies |
| Bjarne Lastein | Chairman | 0 companies |
| Jesper Præst | Board of Directors | 0 companies |
| Lars Reinhardt Møller | Chairman | 0 companies |
| Jens Okholm | Board of Directors | 0 companies |
| Jan Godballe Børjesson | Chairman | 0 companies |