| Revenue | DKK 12,6M | -31% |
| EBITDA | DKK -3,5M | -262% |
| Net profit | DKK 6,7M | -25% |
| Total assets | DKK 205,8M | +15% |
| Equity | DKK 174,3M | +1% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Revenue | — | 0 | 18.281 | 12.633 |
| Staff expenses | -0 | -10.881 | -11.138 | -16.094 |
| EBITDA | -307 | 1.870 | 2.136 | -3.464 |
| Depreciation & amort. | -0 | -647 | -528 | -425 |
| EBIT | -307 | 1.224 | 1.608 | -3.889 |
| Net financials | 10.447 | 13.332 | 7.712 | 9.762 |
| Profit before tax | 10.140 | 14.556 | 9.320 | 5.873 |
| Tax | -41 | 399 | 419 | -813 |
| Net profit | 10.182 | 14.156 | 8.901 | 6.686 |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Total assets | 171.535 | 183.177 | 178.758 | 205.797 |
| Equity | 169.740 | 172.878 | 173.227 | 174.285 |
| Long-term debt | 0 | 6 | 14 | 0 |
| Short-term debt | 1.773 | 10.291 | 5.531 | 31.426 |
| Total debt | 1.773 | 10.291 | 5.531 | 31.426 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HL Management | Management | 2018 – 2019 |
LB Management | Management | 2014 – 2018 |
MT Management | Management | 2019 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2014 – 2019 | |
| Chairman | 2014 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Lund | Management | 0 companies |
| Lars Bilde | Management | 0 companies |
| Morten Thams Kjeldsen | Management | 0 companies |
| Kurt Hedegaard Carstensen | Board of Directors | 0 companies |
| Frederikke Rømer-Odgaard | Board of Directors | 0 companies |
| Ivan Odgaard | Board of Directors | 0 companies |
| Carsten Dyg | Board of Directors | 0 companies |
| Mads Danielsen | Board of Directors | 0 companies |
| Peder Nørby Odgaard | Chairman | 0 companies |
| Henrik Uhd Christensen | Board of Directors | 0 companies |
| Ole Kastrup Bridal | Board of Directors | 0 companies |
| Søren Torp Laursen | Board of Directors | 0 companies |