| Revenue | DKK 175,5M | +34% |
| EBITDA | DKK 1,4M | -65% |
| Net profit | DKK 436K | -86% |
| Total assets | DKK 83,7M | +133% |
| Equity | DKK 6,2M | +8% |
| Employees | 93 | — |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Revenue | 90.767 | 113.558 | 131.102 | 175.489 |
| Staff expenses | -95.099 | -106.300 | -127.134 | -174.093 |
| EBITDA | -4.332 | 7.258 | 3.968 | 1.397 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -4.332 | 7.258 | 3.968 | 1.397 |
| Net financials | 640 | -819 | 31 | -803 |
| Profit before tax | -3.692 | 6.439 | 3.999 | 594 |
| Tax | -0 | 628 | 888 | 158 |
| Net profit | -3.692 | 5.811 | 3.111 | 436 |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Total assets | 39.666 | 32.209 | 35.980 | 83.708 |
| Equity | -3.195 | 2.617 | 5.728 | 6.164 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 42.861 | 29.592 | 30.252 | 77.544 |
| Total debt | 42.861 | 29.592 | 30.252 | 77.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2017 | — | — |
FG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AN Management | Management | 2015 | — | — |
FB Management | Management | 2015 | — | — |
FE Management | Management | 2015 | — | — |
PA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rolf Rønnov | Management | 0 companies |
| Fredrik Grorud Øygaard | Chief Executive Officer | 0 companies |
| Asgeir Nyseth | Management | 0 companies |
| Frode Berg | Management | 0 companies |
| Frode Erling Foss | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Helga Bollmann Leknes | Chairman | 0 companies |
| Daniel Flynn | Board of Directors | 0 companies |
| Sofia Katarina Finneng | Board of Directors | 0 companies |
| Bjørn Erik Barman-Jennsen | Board of Directors | 0 companies |
| Anne-Helen Stenberg | Board of Directors | 0 companies |