| Revenue | DKK -1,1M | +638% |
| EBITDA | DKK -1,1M | -638% |
| Net profit | DKK 1,3M | -60% |
| Total assets | DKK 49,9M | +12% |
| Equity | DKK 4,8M | +34% |
| Employees | 1 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 0 | — | 960 | 232 | -347 | 113 | 885 | 92.673 | 1.724 | 2.435 | 1.156 | 35 | -143 | -1.056 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -83.846 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | -6 | -6 | 234 | 232 | -347 | 113 | 885 | 8.809 | 1.724 | 2.435 | 1.156 | 35 | -143 | -1.056 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -79 | -80 | -791 | -789 | -3.730 | -733 | -748 | -746 | -745 | -748 | -741 |
| EBIT | — | — | — | — | — | -6 | -6 | 234 | 153 | -427 | -678 | 96 | 5.079 | 991 | 1.688 | 410 | -710 | -891 | -1.797 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 382 | 499 | -981 | -2.038 | -3.376 | -4.518 | 253 | -197 | 196 | 6.620 | 10.077 | 1.791 | 4.694 | 2.911 |
| Profit before tax | — | — | — | — | — | 376 | 493 | -747 | -1.885 | -3.803 | -5.196 | 349 | 4.882 | 1.187 | 8.307 | 10.487 | 1.081 | 3.803 | 1.114 |
| Tax | -0 | -0 | -0 | -0 | -0 | -1 | -1 | 70 | 74 | -128 | -271 | -99 | 1.057 | 71 | 257 | -196 | -59 | 453 | -216 |
| Net profit | — | — | — | — | — | 377 | 494 | -817 | -1.958 | -3.675 | -4.924 | 448 | 3.825 | 1.116 | 8.051 | 10.683 | 1.140 | 3.350 | 1.330 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 963 | 1.189 | 1.263 | 3.423 | 15.382 | 20.573 | 22.610 | 69.478 | 25.147 | 31.946 | 47.787 | 51.205 | 44.568 | 49.871 |
| Equity | — | — | — | — | — | 786 | 1.183 | 269 | -1.921 | -5.422 | -10.364 | -9.922 | -6.091 | -5.046 | 2.978 | 13.680 | 14.277 | 3.623 | 4.844 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 29.187 | 26.604 | 2.412 | 18.036 | 12.572 | 16.752 | 20.831 | 29.769 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 178 | 6 | 76 | 5.344 | 20.614 | 1.750 | 5.294 | 72.673 | 9.445 | 15.185 | 17.057 | 15.732 | 10.964 | 44.977 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 178 | 6 | 76 | 5.344 | 20.628 | 30.938 | 31.899 | 75.085 | 27.481 | 27.757 | 33.809 | 36.563 | 40.733 | 44.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RN Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROW ApS | Company | 90.0% | 90.0% | 2023 |
ALF ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Vinther Bahl Jensen | Chief Executive Officer | 0 companies |
| Christoph Nørgaard-Salomonsen | Chief Executive Officer | 0 companies |
| Anne Marie Kindberg | Chief Executive Officer | 0 companies |
| Rasmus Nielsen | Chief Executive Officer | 0 companies |
| Torben Laustsen | Board of Directors | 0 companies |
| Per Mikael Jensen | Chairman | 0 companies |
| Betina Vestergaard Hagerup | Board of Directors | 0 companies |
| Christina Sulebakk Khawaja | Board of Directors | 0 companies |
| Lars Lammert Nielsen | Board of Directors | 0 companies |
| Max Damgaard | Board of Directors | 0 companies |
| Christian Frode Peytz | Board of Directors | 0 companies |
| Peter Normann | Board of Directors | 0 companies |
| Lars Vesterløkke | Board of Directors | 0 companies |