| Revenue | DKK 802K | +184% |
| EBITDA | DKK 539K | +143% |
| Net profit | DKK 534K | +140% |
| Total assets | DKK 1M | +135% |
| Equity | DKK -777K | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 308 | 172 | 1.040 | 282 | 802 |
| Staff expenses | -317 | -163 | -908 | -1.524 | -264 |
| EBITDA | -9 | 9 | 132 | -1.242 | 539 |
| Depreciation & amort. | 47 | -47 | -37 | -37 | -19 |
| EBIT | -56 | -37 | 94 | -1.279 | 520 |
| Net financials | -24 | -28 | -35 | -42 | -41 |
| Profit before tax | -41 | -42 | 59 | -1.321 | 479 |
| Tax | 20 | 12 | 14 | 18 | -55 |
| Net profit | -60 | -54 | 46 | -1.339 | 534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 663 | 679 | 1.587 | 433 | 1.019 |
| Equity | 35 | -19 | 27 | -1.312 | -777 |
| Long-term debt | 0 | 0 | 385 | 0 | 0 |
| Short-term debt | 628 | 697 | 1.175 | 1.744 | 1.796 |
| Total debt | 628 | 697 | 1.560 | 1.744 | 1.796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PØ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
TT Management | Management | 2015 | — | — |
PA Management | Management | 2016 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Fabrin | Chief Executive Officer | 0 companies |
| Peter Østrem | Chief Executive Officer | 0 companies |
| Tom Tofting | Management | 0 companies |
| Philip Andries Keckeis | Management | 0 companies |
| Lauri Sommarberg | Chief Executive Officer | 0 companies |
| Dick-Paul van Doorn | Board of Directors | 0 companies |
| Lauri Mikael Sommarberg | Chairman | 0 companies |