| Revenue | DKK 10,4M | +410% |
| EBITDA | DKK 8,6M | +321% |
| Net profit | DKK 6,1M | +819% |
| Total assets | DKK 2,9M | -95% |
| Equity | DKK 254K | -66% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 8.547 | 6.338 | 6.205 | 5.977 | 2.035 | 10.380 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.800 |
| EBITDA | 3.608 | 4.423 | 13.389 | 9.459 | 2.040 | 8.580 |
| Depreciation & amort. | -523 | 768 | -0 | -0 | -0 | -0 |
| EBIT | 3.085 | 3.656 | 13.389 | 9.459 | 2.040 | 8.580 |
| Net financials | -8.092 | -4.877 | -10.759 | -4.995 | -1.705 | -645 |
| Profit before tax | -5.008 | -1.221 | 2.629 | 4.464 | 335 | 7.935 |
| Tax | -0 | -0 | -0 | 988 | -330 | 1.821 |
| Net profit | -5.008 | -1.221 | 2.629 | 3.476 | 666 | 6.114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 144.365 | 119.018 | 119.201 | 148.621 | 58.438 | 2.891 |
| Equity | -4.809 | -6.031 | -3.401 | 75 | 741 | 254 |
| Long-term debt | 137.236 | 122.262 | 112.353 | 131.124 | 32.884 | 0 |
| Short-term debt | 11.938 | 2.787 | 10.250 | 16.434 | 24.156 | 2.636 |
| Total debt | 149.174 | 125.048 | 122.602 | 147.558 | 57.040 | 2.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2016 | — | — |
JR Management | Management | 2011 | — | — |
JN Unofficial title | Unofficial title | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN THYE HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
ERLING ABILDGAARD HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Thye | Management | 0 companies |
| Jan Rasmussen | Management | 0 companies |
| Jakob Nielsen | Unofficial title | 0 companies |
| Erling Abildgaard | Chairman | 0 companies |