| Revenue | DKK -78K | +3023% |
| EBITDA | DKK -78K | -3023% |
| Net profit | DKK -348K | +63% |
| Total assets | DKK 7,4M | +16% |
| Equity | DKK 1,6M | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 6 | — | — | — | -15 | -16 | -91 | -17 | -12 | -15 | -142 | -82 | -2 | -78 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 6 | 0 | 0 | 0 | -15 | -16 | -91 | -17 | -12 | -15 | -142 | -82 | -2 | -78 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 6 | 0 | 0 | 0 | -15 | -16 | -91 | -17 | -12 | -15 | -142 | -82 | -2 | -78 |
| Net financials | 736 | 398 | 0 | 0 | 0 | -882 | 65 | 1.239 | 934 | 589 | 1.633 | -144 | -1.719 | -936 | -270 |
| Profit before tax | 787 | 468 | 0 | 0 | 0 | -897 | 49 | 1.148 | 917 | 577 | 1.619 | -286 | -1.801 | -938 | -348 |
| Tax | 7 | 9 | -0 | -0 | -0 | -0 | -0 | -0 | -234 | -42 | -45 | -51 | -0 | -0 | -0 |
| Net profit | 780 | 459 | 0 | 0 | 0 | -897 | 49 | 1.148 | 1.151 | 619 | 1.664 | -235 | -1.801 | -938 | -348 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.068 | 0 | 0 | 0 | 3.689 | 4.009 | 5.409 | 6.868 | 7.207 | 9.260 | 8.988 | 7.473 | 6.358 | 7.350 |
| Equity | — | 2.633 | 0 | 0 | 0 | 686 | 735 | 1.905 | 3.056 | 3.309 | 4.973 | 4.737 | 2.936 | 1.998 | 1.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.850 | 3.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.000 |
| Short-term debt | 0 | -435 | 0 | 0 | 0 | 154 | 156 | 3.504 | 3.812 | 3.898 | 4.287 | 4.251 | 4.537 | 4.360 | 4.701 |
| Total debt | 0 | -435 | 0 | 0 | 0 | 3.004 | 3.274 | 3.504 | 3.812 | 3.898 | 4.287 | 4.251 | 4.537 | 4.360 | 5.701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2018 | — | — |
GA Founder | Founder | 2000 | — | — |
HT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nanome ApS | Company | 25.0% | 25.0% | 2021 |
SOTAZ Holding ApS | Company | 25.0% | 25.0% | 2021 |
SiTo Invest Holding ApS | Company | 25.0% | 25.0% | 2021 |
TERNEY HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
SOROTO A/S | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ronny Steenberg Andersen | Management | 0 companies |
| Gitte-Mari Andersen | Founder | 0 companies |
| Hans Terney Rasmussen | Chief Executive Officer | 0 companies |
| Sonny Steenberg Andersen | Board of Directors | 0 companies |
| Tommy Steenberg Andersen | Board of Directors | 0 companies |