| Revenue | DKK 2,9M | +3% |
| EBITDA | DKK -451K | +20% |
| Net profit | DKK -819K | +11% |
| Total assets | DKK 3,6M | -1% |
| Equity | DKK 319K | +131% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.028 | 6.870 | 7.560 | — | 4.515 | 3.583 | 2.119 | 2.322 | 2.699 | 3.403 | 3.580 | 2.764 | 2.852 |
| Staff expenses | -4.986 | -5.723 | -6.196 | -5.979 | -5.252 | -4.726 | -4.101 | -3.146 | -3.242 | -2.907 | -3.275 | -3.326 | -3.302 |
| EBITDA | 1.042 | 1.147 | 1.364 | 139 | -737 | -1.143 | -1.982 | -853 | -543 | 496 | 304 | -563 | -451 |
| Depreciation & amort. | 520 | 554 | -490 | -519 | -524 | -434 | -1.741 | -113 | -222 | -263 | -370 | -390 | -367 |
| EBIT | 522 | 593 | 874 | -381 | -1.261 | -1.577 | -3.723 | -966 | -766 | 233 | -66 | -952 | -818 |
| Net financials | -141 | -60 | -105 | -69 | -121 | -179 | -202 | 33 | -141 | -110 | -180 | -223 | -229 |
| Profit before tax | 381 | 532 | 769 | -449 | -1.382 | -1.756 | -3.924 | -933 | -906 | 123 | -246 | -1.175 | -1.047 |
| Tax | 98 | 119 | 168 | -104 | -297 | -378 | -818 | -210 | -157 | 54 | -54 | -258 | -228 |
| Net profit | 282 | 413 | 601 | -345 | -1.086 | -1.378 | -3.106 | -723 | -749 | 69 | -192 | -917 | -819 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.386 | 3.953 | 3.874 | 3.624 | 3.344 | 2.747 | 834 | 2.692 | 2.575 | 2.828 | 3.771 | 3.689 | 3.644 |
| Equity | 14 | 427 | 930 | 485 | -601 | -1.979 | -5.085 | 977 | 228 | 497 | 305 | 138 | 319 |
| Long-term debt | 2.308 | 1.528 | 1.053 | 902 | 1.217 | 1.032 | 0 | 86 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.890 | 1.729 | 1.570 | 1.901 | 2.420 | 3.410 | 5.918 | 1.629 | 2.347 | 2.331 | 3.466 | 3.550 | 3.325 |
| Total debt | 4.198 | 3.258 | 2.623 | 2.803 | 3.637 | 4.441 | 5.918 | 1.715 | 2.347 | 2.331 | 3.466 | 3.550 | 3.325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2023 | — | — |
AN Management | Management | 2019 | — | — |
CE Management | Management | 2009 | — | — |
MK Founder | Founder | 2007 | — | — |
JH Founder | Founder | 2007 | — | — |
CL Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rekom Group A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jonathan Andreas Grumme | Management | 0 companies |
| Adam Nederby Falbert | Management | 0 companies |
| Claus Ewers | Management | 0 companies |
| Michael Kisling | Founder | 0 companies |
| Jette Holstein Kisling | Founder | 0 companies |
| Christopher Lucas Norman Lyngbye | Management | 0 companies |
| Hans Otto Ewers | Chairman | 0 companies |
| Lars Elkjær | Board of Directors | 0 companies |
| Jesper Schaltz | Board of Directors | 0 companies |
| Rasmus Berger Frederiksen | Chairman | 0 companies |