| Revenue | DKK 37,6M | +18% |
| EBITDA | DKK 16,3M | +207% |
| Net profit | DKK 15,3M | +196% |
| Total assets | DKK 133,8M | +8% |
| Equity | DKK 21,3M | +255% |
| Employees | 60 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.175 | 30.816 | 29.430 | 19.666 | 21.996 | 12.662 | 19.242 | 36.605 | 18.570 | 17.429 | 35.180 | 31.906 | 37.577 |
| Staff expenses | -14.454 | -18.633 | -26.940 | -18.419 | -19.876 | -15.695 | -18.858 | -25.696 | -20.869 | -21.091 | -29.825 | -26.533 | -21.229 |
| EBITDA | -9.279 | 12.183 | 2.490 | 1.247 | 2.119 | -3.033 | 384 | 10.908 | -2.299 | -3.662 | 5.355 | 5.322 | 16.348 |
| Depreciation & amort. | -0 | -0 | -53 | -81 | -78 | -64 | -30 | -62 | -131 | -710 | -438 | -207 | -0 |
| EBIT | -9.279 | 12.183 | 2.437 | 1.166 | 2.041 | -3.097 | 354 | 10.847 | -2.430 | -4.372 | 4.916 | 5.115 | 16.348 |
| Net financials | -228 | -28 | -25 | 5 | 16 | -127 | -11 | 12 | -44 | 46 | 182 | 1.542 | 2.695 |
| Profit before tax | -9.507 | 12.155 | 2.412 | 1.171 | 2.057 | -3.224 | 344 | 10.858 | -2.474 | -4.326 | 5.098 | 6.656 | 19.043 |
| Tax | -0 | 1.369 | 256 | 276 | 586 | -398 | -173 | 2.630 | 129 | -147 | 221 | 1.483 | 3.717 |
| Net profit | -9.507 | 10.786 | 2.156 | 896 | 1.471 | -2.825 | 517 | 8.228 | -2.604 | -4.179 | 4.877 | 5.173 | 15.327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.343 | 35.295 | 50.677 | 85.794 | 66.020 | 47.200 | 54.027 | 75.185 | 71.861 | 78.238 | 91.905 | 124.132 | 133.825 |
| Equity | -8.362 | 2.424 | 4.580 | 5.475 | 6.946 | 4.120 | 4.637 | 12.865 | 9.643 | -4.036 | 841 | 6.015 | 21.341 |
| Long-term debt | 0 | 0 | 0 | 16.829 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 |
| Short-term debt | 34.704 | 32.871 | 30.262 | 63.396 | 59.074 | 43.079 | 49.390 | 62.263 | 62.214 | 82.274 | 91.064 | 118.117 | 112.484 |
| Total debt | 34.704 | 32.871 | 30.262 | 80.225 | 59.074 | 43.079 | 49.390 | 62.263 | 62.219 | 82.274 | 91.064 | 118.117 | 112.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RG Founder | Founder | 2008 | — | — |
DS Unofficial title | Unofficial title | 2012 | — | — |
PH Management | Management | 2008 | — | — |
CA Management | Management | 2018 | — | — |
DS Management | Management | 2014 | — | — |
RG Management | Management | 2016 | — | — |
PB Management | Management | 2016 | — | — |
LA Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Regus Group Plc | Founder | 0 companies |
| Dominic Stephen Harrison | Unofficial title | 0 companies |
| Paulo Henrique Dias | Management | 0 companies |
| Christoffel Alfonsus Maria Mul | Management | 0 companies |
| Dominic Stephen Harrison | Management | 0 companies |
| Remo Gross | Management | 0 companies |
| Patrick Bakker | Management | 0 companies |
| Lynsey Ann Blair | Management | 0 companies |