| Revenue | DKK 5M | +23% |
| EBITDA | DKK 1,6M | +754% |
| Net profit | DKK 1,3M | +1398% |
| Total assets | DKK 9,7M | +35% |
| Equity | DKK 4,6M | +39% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 2.780 | 3.123 | 4.217 | 4.084 | 5.014 |
| Staff expenses | -2.169 | -2.779 | -3.073 | -3.898 | -3.422 |
| EBITDA | 611 | 344 | 1.144 | 186 | 1.592 |
| Depreciation & amort. | -111 | -228 | -251 | -209 | -113 |
| EBIT | 500 | 116 | 893 | -23 | 1.479 |
| Net financials | 5 | 19 | 94 | 136 | 193 |
| Profit before tax | 505 | 135 | 987 | 113 | 1.672 |
| Tax | 127 | 37 | 239 | 26 | 368 |
| Net profit | 377 | 98 | 748 | 87 | 1.304 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3.726 | 4.697 | 5.636 | 7.196 | 9.748 |
| Equity | 2.377 | 2.476 | 3.223 | 3.310 | 4.614 |
| Long-term debt | 114 | 141 | 167 | 368 | 276 |
| Short-term debt | 1.310 | 2.218 | 2.246 | 3.517 | 4.814 |
| Total debt | 1.310 | 2.218 | 2.413 | 3.885 | 5.090 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KA Management | Management | 2017 – 2017 |
PS Management | Management | 2017 – 2018 |
KS Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2013 – 2014 | |
| Chairman | 2017 – 2018 | |
| Chairman | 2014 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Andreas Jensen Herse | Management | 0 companies |
| Per Sørensen | Management | 0 companies |
| Kristian Skriver Laustsen | Management | 0 companies |
| Tonny Kruse | Board of Directors | 0 companies |
| René Herse | Board of Directors | 0 companies |
| Erik Ingemann Jørgensen | Chairman | 0 companies |
| Jan Engmark | Chairman | 0 companies |
| Anders Buchwald Hansen | Chairman | 0 companies |