| Revenue | DKK 178K | -5% |
| EBITDA | DKK 178K | -5% |
| Net profit | DKK -3,1M | -2373% |
| Total assets | DKK 1,5M | -67% |
| Equity | DKK 1,2M | -71% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 493 | 518 | 124 | 56 | 13 | 14 | 13 | 11 | 2 | 373 | 289 | 323 | 187 | 178 |
| Staff expenses | -379 | -347 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | 171 | 124 | 56 | 13 | 14 | 13 | 11 | 2 | 373 | 289 | 323 | 187 | 178 |
| Depreciation & amort. | -13 | -14 | -14 | -10 | -21 | -11 | -11 | -11 | -0 | -0 | -0 | -1 | -15 | -15 |
| EBIT | 101 | 157 | 109 | 47 | -8 | 4 | 3 | 1 | 2 | 373 | 289 | 321 | 172 | 163 |
| Net financials | -4 | 1 | -0 | -0 | 24 | 4 | -0 | -0 | -0 | -5 | 146 | 57 | -0 | -3.217 |
| Profit before tax | 96 | 158 | 109 | 47 | 16 | 7 | 2 | 0 | 2 | 368 | 435 | 378 | 172 | -3.055 |
| Tax | 29 | 44 | 57 | 12 | 10 | 1 | 1 | 1 | 1 | 82 | 63 | 70 | 36 | 36 |
| Net profit | 67 | 114 | 52 | 34 | 6 | 7 | 2 | -1 | 1 | 286 | 371 | 308 | 136 | -3.091 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 292 | 404 | 354 | 269 | 415 | 456 | 401 | 8.365 | 9.180 | 11.386 | 6.437 | 4.573 | 4.564 | 1.498 |
| Equity | 228 | 292 | 244 | 228 | 205 | 311 | 313 | 8.279 | 8.805 | 11.255 | 6.142 | 4.404 | 4.340 | 1.250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 18 | 0 | 82 | 63 | 61 | 39 | 0 |
| Short-term debt | 64 | 112 | 109 | 41 | 207 | 140 | 83 | 69 | 375 | 49 | 232 | 99 | 178 | 245 |
| Total debt | 64 | 112 | 109 | 41 | 207 | 141 | 86 | 86 | 375 | 131 | 295 | 159 | 217 | 245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RD Founder | Founder | 2005 | — | — |
TJ Founder | Founder | 2005 | — | — |
BT Management | Management | 2013 | — | — |
EF | Audit | 2009 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPIN ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Rico Djernis | Founder | 0 companies |
| Thomas Johannes Brixtofte | Founder | 0 companies |
| Bastian Tao Lyngbye Lind | Management | 0 companies |
| Esben Fløjgaard Andersen | Audit | 0 companies |
| Jakob Krarup | Chief Executive Officer | 0 companies |
| Michael Hoffman | Board of Directors | 0 companies |
| Morten Kragh-Sørensen | Board of Directors | 0 companies |
| Bjørn Rino Ranheim | Chairman | 0 companies |