| Revenue | — | — |
| EBITDA | DKK 223K | +100% |
| Net profit | DKK 1,1M | +101% |
| Total assets | DKK 730M | +43% |
| Equity | DKK 717,7M | +60% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 63.815 | 154.224 | — |
| Staff expenses | -39.260 | -132.266 | -6.777 |
| EBITDA | -5.376 | -52.966 | 223 |
| Depreciation & amort. | -72.386 | -146.266 | -0 |
| EBIT | -77.762 | -199.232 | 223 |
| Net financials | 356 | -981 | 1.236 |
| Profit before tax | -77.406 | -200.213 | 1.459 |
| Tax | -8.947 | -14.063 | 343 |
| Net profit | -68.459 | -186.150 | 1.116 |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 755.840 | 511.869 | 729.966 |
| Equity | 597.796 | 448.812 | 717.715 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 17.796 | 48.794 | 12.251 |
| Total debt | 17.796 | 48.794 | 12.251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VT Management | Management | 2013 | — | — |
NH Management | Management | 2013 | — | — |
TF Management | Management | 2013 | — | — |
NJ Management | Management | 2013 | — | — |
PA Management | Management | 2013 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KR Management | Management | 2013 | — | — |
KS Management | Management | 2013 | — | — |
EG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Valentin Thore Ringgård | Management | 0 companies |
| Nadia Hélène Dziwinski | Management | 0 companies |
| Torben Frigaard Rasmussen | Management | 0 companies |
| Nicholas James Humphries | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Mogens Munkholm Elsberg | Chief Executive Officer | 0 companies |
| Kai Romberg | Management | 0 companies |
| Kim Sneum Madsen | Management | 0 companies |
| Eilert Giertsen Hanoa | Chief Executive Officer | 0 companies |
| Øystein Moan | Board of Directors | 0 companies |
| Eilert Giertsen Hanoa | Board of Directors | 0 companies |
| Karen Slatford | Chairman | 0 companies |
| Eivind Gundersen | Chairman | 0 companies |