| Revenue | DKK 22M | +449% |
| EBITDA | DKK 1,1M | +36% |
| Net profit | DKK 683K | +65% |
| Total assets | DKK 9,4M | +3% |
| Equity | DKK 5,8M | +13% |
| Employees | 6 | — |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|
| Revenue | — | 8.511 | 6.567 | 6.802 | 6.830 | 4.009 | 22.023 |
| Staff expenses | -0 | -5.617 | -3.103 | -3.899 | -3.724 | -2.432 | -3.636 |
| EBITDA | — | 339 | 972 | 1.399 | 1.511 | 785 | 1.067 |
| Depreciation & amort. | -0 | -134 | -363 | -285 | -278 | -195 | -163 |
| EBIT | — | 206 | 609 | 1.114 | 1.232 | 590 | 904 |
| Net financials | 0 | -2 | -119 | -38 | -28 | -56 | -23 |
| Profit before tax | — | 203 | 490 | 1.076 | 1.205 | 534 | 881 |
| Tax | -0 | 51 | 114 | 257 | 272 | 120 | 198 |
| Net profit | — | 152 | 376 | 818 | 933 | 414 | 683 |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|
| Total assets | 10.405 | 7.074 | 7.872 | 11.996 | 7.541 | 9.153 | 9.397 |
| Equity | 2.596 | 2.596 | 2.972 | 3.790 | 4.723 | 5.137 | 5.820 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.786 | 4.454 | 4.848 | 8.112 | 2.692 | 3.861 | 3.372 |
| Total debt | 7.786 | 4.454 | 4.848 | 8.112 | 2.692 | 3.861 | 3.372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2017 | — | — |
JS Management | Management | 2012 | — | — |
EC Management | Management | 2017 | — | — |
HH Founder | Founder | 2011 | — | — |
ME Management | Management | 2016 | — | — |
DT Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Joseph Andrew Krill | Management | 0 companies |
| Jacob Smed | Management | 0 companies |
| Erik Carl Bernhard Von Schenck | Management | 0 companies |
| Henning Hansen | Founder | 0 companies |
| Mitchell Eugene Parrish | Management | 0 companies |
| David Timothy Stafford Jr. | Management | 0 companies |
| Brian Daniel Webster | Chairman | 0 companies |
| Tony Wendt Crépault | Board of Directors | 0 companies |
| Traci Shuster Umberger | Board of Directors | 0 companies |