| Revenue | DKK 4,3M | +57% |
| EBITDA | DKK 962K | +131% |
| Net profit | DKK 9M | -34% |
| Total assets | DKK 792,6M | -1% |
| Equity | DKK 762,5M | +1% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 98.526 | 9.835 | 2.421 | 2.725 | 4.283 |
| Staff expenses | -1.901 | -2.577 | -1.880 | -2.308 | -3.321 |
| EBITDA | 92.768 | -59.639 | 541 | 417 | 962 |
| Depreciation & amort. | -27.853 | -0 | -0 | -0 | -0 |
| EBIT | 64.915 | -59.639 | 541 | 417 | 962 |
| Net financials | 6.262 | 104.595 | -52.730 | 13.306 | 8.398 |
| Profit before tax | 71.177 | 44.956 | -52.189 | 13.723 | 9.360 |
| Tax | 20.461 | 5.883 | 68 | 71 | 396 |
| Net profit | 50.716 | 39.073 | -52.257 | 13.652 | 8.964 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 624.796 | 922.464 | 835.156 | 797.548 | 792.550 |
| Equity | 440.714 | 792.179 | 739.922 | 753.574 | 762.538 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 175.288 | 115.706 | 80.656 | 29.394 | 11.272 |
| Total debt | 175.288 | 115.706 | 80.656 | 29.394 | 11.272 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
FV Management | Management | 2012 – 2014 |
RW Chief Executive Officer | Chief Executive Officer | 2014 – 2018 |
HM Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2014 – 2017 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2017 – 2019 | |
| Chairman | 2012 – 2018 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2019 – 2021 | |
| Chairman | 2018 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Virenfeldt Nielsen | Management | 0 companies |
| Roelof Willem Schuring | Chief Executive Officer | 0 companies |
| Hanif Mashal | Management | 0 companies |
| Nicholas Alexander Smith | Board of Directors | 0 companies |
| Duncan Gee Berry | Chairman | 0 companies |
| Damien Harte | Board of Directors | 0 companies |
| Rodrigo Carneiro da Cunha Torres | Board of Directors | 0 companies |
| Søren Høffer | Chairman | 0 companies |
| Olivier Gaston René Fontan | Chairman | 0 companies |
| Ksenia Valtycheva | Board of Directors | 0 companies |
| Marus Johannes Cornelis de Jong | Chairman | 0 companies |