| Revenue | DKK 24,4M | +21% |
| EBITDA | DKK 114K | -89% |
| Net profit | DKK 401K | -43% |
| Total assets | DKK 9,5M | +24% |
| Equity | DKK 1,4M | +38% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | 3.033 | 8.785 | 20.083 | 24.390 |
| Staff expenses | -3.244 | -9.072 | -19.072 | -24.275 |
| EBITDA | -211 | -288 | 1.012 | 114 |
| Depreciation & amort. | 20 | 47 | 88 | 136 |
| EBIT | -231 | -335 | 923 | -21 |
| Net financials | -1 | -3 | -3 | 422 |
| Profit before tax | -233 | -338 | 921 | 400 |
| Tax | -44 | -72 | 220 | -1 |
| Net profit | -189 | -266 | 701 | 401 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 2.285 | 5.748 | 7.626 | 9.480 |
| Equity | 611 | 345 | 1.046 | 1.447 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.674 | 5.403 | 6.530 | 7.976 |
| Total debt | 1.674 | 5.403 | 6.530 | 7.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2012 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MR Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAT HOLDING AALBORG ApS | Company | 20.0% | 20.0% | 2014 |
Serwiz Plus Holding A/S | Company | 100.0% | 100.0% | 2016 |
EMLE HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
HOLDINGSELSKABET TRS ApS | Company | 25.0% | 25.0% | 2014 |
CARLAU HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Gilkrog | Management | 0 companies |
| Carsten Lau Christiansen | Chief Executive Officer | 0 companies |
| Magnus Roland Abrahamsson | Management | 0 companies |
| Thorbjørn Rasmussen | Board of Directors | 0 companies |
| Allan Lendal Christoffersen | Board of Directors | 0 companies |
| Morten Kalmark von Buchwald | Board of Directors | 0 companies |
| Marianna Ziemelis | Board of Directors | 0 companies |
| Nicholas Brace Olsen | Chairman | 0 companies |
| Kim Jensen | Board of Directors | 0 companies |
| Martin Melchior Mølbæk Schwab | Chairman | 0 companies |
| Kenneth Hedegaard | Board of Directors | 0 companies |
| Kenneth Loberg | Chairman | 0 companies |
| Niels Henrik Olsen | Deputy Chairman | 0 companies |
| Erik Christensen | Chairman | 0 companies |