| Revenue | DKK -857K | -27% |
| EBITDA | DKK -974K | +33% |
| Net profit | DKK -1,3M | +14% |
| Total assets | DKK 2,5M | -32% |
| Equity | DKK -554K | -199% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.778 | 7.857 | 5.287 | 6.241 | 14.038 | 980 | 554 | -114 | -1.181 | -857 |
| Staff expenses | -2.448 | -3.713 | -1.052 | -1.427 | -1.844 | -272 | -315 | -307 | -191 | -110 |
| EBITDA | 3.330 | 4.144 | 4.235 | 4.684 | 12.128 | 707 | 239 | -594 | -1.457 | -974 |
| Depreciation & amort. | -84 | -149 | -175 | -127 | -116 | -18 | -108 | -159 | -49 | -22 |
| EBIT | 3.246 | 3.995 | 4.060 | 4.557 | 12.012 | 689 | 131 | -753 | -1.506 | -997 |
| Net financials | 63 | 395 | 532 | 850 | 1.192 | 85 | 160 | 85 | -127 | -301 |
| Profit before tax | 3.309 | 4.390 | 4.593 | 5.407 | 13.205 | 774 | 292 | -668 | -1.633 | -1.298 |
| Tax | 829 | 1.048 | 1.003 | 1.075 | 2.625 | 147 | 25 | -135 | -115 | -0 |
| Net profit | 2.480 | 3.342 | 3.589 | 4.332 | 10.580 | 628 | 267 | -533 | -1.517 | -1.298 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.537 | 15.834 | 19.246 | 27.409 | 36.975 | 5.408 | 5.001 | 4.780 | 3.681 | 2.514 |
| Equity | 8.083 | 11.425 | 15.014 | 19.346 | 25.659 | 3.804 | 3.770 | 2.079 | 562 | -554 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 534 |
| Short-term debt | 4.401 | 4.317 | 4.180 | 7.398 | 10.580 | 1.470 | 1.138 | 2.700 | 3.119 | 2.498 |
| Total debt | 4.401 | 4.317 | 4.180 | 7.398 | 10.580 | 1.470 | 1.138 | 2.700 | 3.119 | 3.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2009 | — | — |
NK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morten Kristiansen Holding ApS | Company | 25.0% | 25.0% | 2016 |
REPUBLIQ HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 25.0% | 25.0% | 2009 | |
RepubliQ Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Kjær | Management | 0 companies |
| Nicolas Kastbjerg Kjær | Management | 0 companies |
| Mads Schmidt Christensen | Board of Directors | 0 companies |
| Niels Trærup | Board of Directors | 0 companies |
| Sixten Hindkjær Schultz | Board of Directors | 0 companies |