| Revenue | DKK 3M | +172% |
| EBITDA | DKK 1,8M | +241% |
| Net profit | DKK 1,4M | +239% |
| Total assets | DKK 1,8M | -15% |
| Equity | DKK 864K | +269% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -172 | 1.198 | 2.020 | 1.772 | 1.337 | 1.110 | 3.018 |
| Staff expenses | -577 | -952 | -1.596 | -2.581 | -2.147 | -593 | -1.257 |
| EBITDA | -749 | 247 | 423 | -809 | -810 | 517 | 1.761 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -6 | -10 | -0 |
| EBIT | -749 | 247 | 423 | -811 | -816 | 507 | 1.761 |
| Net financials | -26 | -58 | -60 | -51 | -20 | 13 | 5 |
| Profit before tax | -775 | 189 | 363 | -862 | -477 | 521 | 1.766 |
| Tax | -0 | -0 | -20 | -185 | 180 | 115 | 390 |
| Net profit | -775 | 189 | 383 | -678 | -657 | 406 | 1.376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 791 | 1.020 | 1.610 | 1.964 | 771 | 2.069 | 1.750 |
| Equity | -160 | 29 | 417 | -261 | -918 | -512 | 864 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 951 | 991 | 1.193 | 2.226 | 1.689 | 2.581 | 887 |
| Total debt | 951 | 991 | 1.193 | 2.226 | 1.689 | 2.581 | 887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
BL Management | Management | 2016 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TT Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BF Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MODO HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
JT MADSEN HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
NetCloud A/S | Company | 100.0% | 100.0% | 2016 |
FSM INVEST HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
| Individual | 10.0% | 10.0% | 2014 | |
FSM Invest IVS | Company | 33.3% | 33.3% | 2016 |
ILSKOV HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Gregersen Nielsen | Chief Executive Officer | 0 companies |
| Brian Luplau | Management | 0 companies |
| Frank Schelling Meinertz | Chief Executive Officer | 0 companies |
| Thomas Tjørnelund Madsen | Chief Executive Officer | 0 companies |
| Luis Enrique del Rey | Chief Executive Officer | 0 companies |
| Bo Frost Bennetsen | Chief Executive Officer | 0 companies |
| Jacob Ilskov | Chairman | 0 companies |
| Carsten Raahauge Madsen | Board of Directors | 0 companies |
| René Rafn Hansen | Board of Directors | 0 companies |
| Martin Everhøj | Board of Directors | 0 companies |
| Kasper Kruse | Chairman | 0 companies |