| Revenue | DKK 4K | -103% |
| EBITDA | DKK -1,3M | +18% |
| Net profit | DKK -2,1M | +11% |
| Total assets | DKK 45K | +10% |
| Equity | DKK -30,7M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | — | — | — | — | -1.347 | -169 | -653 | 342 | -592 | -763 | -154 | 4 |
| Staff expenses | -1.114 | -0 | -0 | -0 | -0 | -952 | -839 | -834 | -832 | -910 | -832 | -1.420 | -1.296 |
| EBITDA | 2.220 | 0 | 0 | 0 | 0 | -2.299 | -1.008 | -1.456 | -490 | -1.502 | -1.594 | -1.573 | -1.292 |
| Depreciation & amort. | -425 | -0 | -0 | -0 | -0 | -15 | -0 | 16 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.795 | 0 | 0 | 0 | 0 | -2.314 | -1.008 | -1.471 | -490 | -1.502 | -1.594 | -1.573 | -1.292 |
| Net financials | -531 | 0 | 0 | 0 | 0 | -467 | -529 | -595 | -510 | -523 | -586 | -753 | -790 |
| Profit before tax | 2.327 | 0 | 0 | 0 | 0 | -2.782 | -1.538 | -2.066 | -1.000 | -2.025 | -2.180 | -2.327 | -2.082 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.327 | 0 | 0 | 0 | 0 | -2.782 | -1.538 | -2.066 | -1.000 | -2.025 | -2.180 | -2.327 | -2.082 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.430 | 0 | 0 | 0 | 0 | 92 | 50 | 70 | 1.183 | 336 | 39 | 41 | 45 |
| Equity | 10.098 | 0 | 0 | 0 | 0 | -17.475 | -19.012 | -21.079 | -22.079 | -24.103 | -26.284 | -28.611 | -30.693 |
| Long-term debt | -2.791 | 0 | 0 | 0 | 0 | 3.523 | 3.010 | 3.100 | 3.193 | 3.093 | 3.186 | 3.282 | 3.380 |
| Short-term debt | -8.736 | 0 | 0 | 0 | 0 | 14.043 | 16.052 | 18.048 | 20.068 | 21.346 | 23.136 | 25.370 | 27.358 |
| Total debt | -11.527 | 0 | 0 | 0 | 0 | 17.567 | 19.062 | 21.149 | 23.262 | 24.439 | 26.322 | 28.652 | 30.738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MU Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Re5 Holding ApS | Company | 90.0% | 90.0% | 2016 |
| Individual | 66.7% | 90.0% | 2024 | |
| Individual | 0.0% | 5.0% | 2024 | |
| Individual | 0.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Thomas Magnussen | Chief Executive Officer | 0 companies |
| Mogens Unden | Management | 0 companies |
| Lars Henrik Kristiansen | Board of Directors | 0 companies |
| Niels Mazanti | Board of Directors | 0 companies |
| Søren Schou | Board of Directors | 0 companies |
| Marius Nicolai Julian Mallet | Chairman | 0 companies |
| Mads Brydegaard | Board of Directors | 0 companies |
| Lars Damm Jensen | Board of Directors | 0 companies |
| Tomas Vedsmand | Board of Directors | 0 companies |
| Bente Møller Larsen | Board of Directors | 0 companies |
| Steen Dissing | Deputy Chairman | 0 companies |
| Claus Asbjørn Andersson | Board of Directors | 0 companies |