| Revenue | DKK 13,2M | +110% |
| EBITDA | DKK 5M | +260% |
| Net profit | DKK 3,1M | +217% |
| Total assets | DKK 37M | -15% |
| Equity | DKK 6M | +107% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 |
|---|---|---|---|
| Revenue | — | 6.265 | 13.180 |
| Staff expenses | -4.469 | -4.875 | -8.170 |
| EBITDA | 1.392 | 1.390 | 5.010 |
| Depreciation & amort. | -201 | -212 | -474 |
| EBIT | 1.191 | 1.178 | 4.536 |
| Net financials | -34 | 77 | -588 |
| Profit before tax | 1.157 | 1.255 | 3.948 |
| Tax | 242 | 285 | 875 |
| Net profit | 915 | 970 | 3.073 |
| Item | 2015 | 2016 | 2017 |
|---|---|---|---|
| Total assets | 6.755 | 43.770 | 37.039 |
| Equity | 1.915 | 2.885 | 5.958 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 4.330 | 40.320 | 29.248 |
| Total debt | 4.330 | 40.320 | 29.248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2014 | — | — |
MB Management | Management | 2017 | — | — |
MF Management | Management | 2016 | — | — |
KG Management | Management | 2014 | — | — |
NB Management | Management | 2016 | — | — |
MK Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VADGAARD INVEST ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 0.0% | 0.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
KNUD PETER BROCKDORFFS FOND | Company | 10.0% | 10.0% | 2014 |
| Individual | 0.0% | 0.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
URUP HOLDING A/S | Company | 50.0% | 50.0% | 2015 |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jensen | Management | 0 companies |
| Mikael Bjerregaard Sivertsen | Management | 0 companies |
| Michael Fog | Management | 0 companies |
| Klaus Gregers Lukassen | Management | 0 companies |
| Niels Brynnum | Management | 0 companies |
| Michael Kasper Vadgaard Jørgensen | Management | 0 companies |
| Dan Brockdorff | Chairman | 0 companies |
| Mogens Birkebæk | Board of Directors | 0 companies |