| Revenue | DKK 1,8M | -7% |
| EBITDA | DKK 1,6M | +71% |
| Net profit | DKK 808K | +10% |
| Total assets | DKK 821K | -77% |
| Equity | DKK 71K | +110% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -189 | -134 | 831 | 1.980 | 1.836 |
| Staff expenses | -338 | -561 | -986 | -1.026 | -1.200 |
| EBITDA | -527 | -695 | -156 | 954 | 1.636 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 500 |
| EBIT | -527 | -695 | -156 | 954 | 1.136 |
| Net financials | -139 | -161 | -163 | -190 | -98 |
| Profit before tax | -665 | -856 | -319 | 765 | 1.038 |
| Tax | -0 | -213 | -76 | 31 | 230 |
| Net profit | -665 | -642 | -243 | 734 | 808 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 2.106 | 1.328 | 2.875 | 3.529 | 821 |
| Equity | -585 | -1.228 | -1.470 | -737 | 71 |
| Long-term debt | 500 | 500 | 500 | 500 | 500 |
| Short-term debt | 2.192 | 2.056 | 3.846 | 3.765 | 250 |
| Total debt | 2.692 | 2.556 | 4.346 | 4.265 | 750 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
AL Management | Management | 2011 – 2012 |
FT Management | Management | 2012 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2016 – 2017 | |
| Chairman | 2011 – 2017 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20–24.99% | 20–24.99% | 2014 | |
| Individual | 15–19.99% | 15–19.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Lindgaard Nielsen | Management | 0 companies |
| Flemming Thygesen Wulff | Management | 0 companies |
| Michael Schøning Koch | Board of Directors | 0 companies |
| Lars Bundgaard Larsen | Chairman | 0 companies |
| Ove Rønne | Board of Directors | 0 companies |
| Ib René Søndervang Cramer | Board of Directors | 0 companies |