| Revenue | DKK 5,2M | +923% |
| EBITDA | DKK 2,2M | +203% |
| Net profit | DKK 911K | +115% |
| Total assets | DKK 4,9M | +3% |
| Equity | DKK 1,3M | +210% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 4.207 | 5.617 | 4.616 | 507 | 5.183 |
| Staff expenses | -2.950 | -2.831 | -3.446 | -2.660 | -2.957 |
| EBITDA | 1.257 | 2.786 | 1.170 | -2.153 | 2.226 |
| Depreciation & amort. | -574 | -753 | -1.013 | -4.021 | -1.213 |
| EBIT | 683 | 2.033 | 157 | -6.174 | 1.013 |
| Net financials | -85 | -15 | -71 | -101 | -102 |
| Profit before tax | 598 | 2.018 | 86 | -6.275 | 911 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 598 | 2.018 | 86 | -6.275 | 911 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 8.925 | 11.068 | 9.184 | 4.736 | 4.879 |
| Equity | 6.603 | 6.621 | 6.708 | 433 | 1.344 |
| Long-term debt | 68 | 70 | 70 | 70 | 70 |
| Short-term debt | 2.254 | 4.376 | 2.406 | 4.233 | 3.465 |
| Total debt | 2.321 | 4.446 | 2.476 | 4.303 | 3.535 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
AØ Unofficial title | Unofficial title | 2013 – 2017 |
BF Management | Management | 2013 – 2019 |
RH Unofficial title | Unofficial title | 2013 – 2017 |
JS Unofficial title | Unofficial title | 2019 – 2020 |
TB Management | Management | 2019 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 2019 – 2019 | |
| Board of Directors | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2013 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Company | 15–19.99% | 15–19.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 15–19.99% | 15–19.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Ørgård Vinding | Unofficial title | 0 companies |
| Bo Fyhring Sørensen | Management | 0 companies |
| René Hegelund | Unofficial title | 0 companies |
| Jens Schak Andreasen | Unofficial title | 0 companies |
| Thorvald Børsmose | Management | 0 companies |
| Kristian Carøe Lind | Board of Directors | 0 companies |
| Knud Erik Valdemar Møller | Board of Directors | 0 companies |
| Orla Steiniche Møller | Board of Directors | 0 companies |
| John Søndergaard Andersen | Board of Directors | 0 companies |