| Revenue | DKK 1,2M | +7% |
| EBITDA | DKK 1,2M | +57% |
| Net profit | DKK 958K | -34% |
| Total assets | DKK 10M | -2% |
| Equity | DKK 6,4M | +18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 985 | 361 | 0 | 1.073 | 212 | 73 | 826 | 1.109 | 1.191 | -416 | 1.087 | 936 | 1.162 | 1.246 |
| Staff expenses | -558 | -145 | -8 | -316 | -466 | -0 | -0 | -445 | -305 | -547 | -904 | -652 | -226 | -0 |
| EBITDA | 137 | 54 | -421 | 128 | -309 | 72 | 826 | 643 | 845 | -967 | -102 | 492 | 794 | 1.246 |
| Depreciation & amort. | 22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -6 | -6 | -14 | -19 |
| EBIT | 116 | 54 | -421 | 128 | -309 | 72 | 826 | 643 | 845 | -970 | -108 | 485 | 780 | 1.227 |
| Net financials | -0 | 338 | 452 | -286 | -335 | -0 | -0 | -1 | -1 | 1.248 | 1.248 | 1.124 | 1.107 | 6 |
| Profit before tax | 94 | 391 | 31 | -30 | -644 | 72 | 825 | 641 | 844 | 278 | 1.140 | 1.610 | 1.888 | 1.234 |
| Tax | 25 | 16 | 95 | 37 | -139 | 16 | 194 | 145 | 195 | 64 | 262 | 370 | 447 | 276 |
| Net profit | 69 | 376 | -64 | -121 | -504 | 56 | 631 | 496 | 649 | 214 | 878 | 1.240 | 1.441 | 958 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.185 | 2.373 | 633 | 5.318 | 4.262 | 4.112 | 13.379 | 19.744 | 22.581 | 18.938 | 18.484 | 11.002 | 10.226 | 10.037 |
| Equity | 500 | 500 | 500 | 333 | -171 | -115 | 516 | 1.013 | 1.662 | 1.876 | 2.754 | 3.994 | 5.435 | 6.393 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 241 | 145 | 195 | 63 | 262 | 370 | 446 | 298 |
| Short-term debt | 578 | 377 | 159 | 4.985 | 4.433 | 4.227 | 12.622 | 18.586 | 20.724 | 16.998 | 15.467 | 6.637 | 4.343 | 3.346 |
| Total debt | 28 | 19 | 95 | 4.985 | 4.433 | 4.227 | 12.863 | 18.731 | 20.919 | 17.061 | 15.729 | 7.007 | 4.789 | 3.644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Management | Management | 2014 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NYIDEAS HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ronni Erik Greve | Management | 0 companies |
| Dennis Sodelius Lindberg | Chief Executive Officer | 0 companies |