| Revenue | DKK 23,6M | -4% |
| EBITDA | DKK -618K | -123% |
| Net profit | DKK -713K | -136% |
| Total assets | DKK 4,9M | -31% |
| Equity | DKK 1,5M | -53% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.587 | 11.552 | 11.557 | 12.688 | 15.856 | 14.678 | 16.022 | 14.278 | 18.922 | 16.469 | 15.761 | 20.367 | 24.616 | 23.557 |
| Staff expenses | -5.549 | -7.849 | -8.529 | -8.287 | -10.101 | -10.706 | -11.868 | -10.677 | -12.789 | -13.301 | -12.437 | -13.167 | -15.281 | -16.581 |
| EBITDA | 1.551 | 1.834 | 682 | 1.304 | 2.735 | 1.030 | 649 | 1.030 | 1.256 | 234 | 265 | 1.234 | 2.727 | -618 |
| Depreciation & amort. | -316 | 432 | 411 | 464 | 467 | -405 | -547 | -501 | -509 | -627 | -138 | -79 | -87 | -206 |
| EBIT | 1.235 | 1.402 | 271 | 840 | 2.268 | 625 | 103 | 530 | 747 | -393 | 127 | 1.155 | 2.640 | -825 |
| Net financials | -14 | -4 | -14 | -11 | -1 | 384 | -170 | -174 | -210 | -532 | -71 | -46 | -60 | -78 |
| Profit before tax | 1.221 | 1.398 | 257 | 829 | 2.267 | 1.009 | -67 | 355 | 537 | -925 | 56 | 1.109 | 2.580 | -903 |
| Tax | 306 | 351 | 72 | 188 | 499 | 135 | 20 | 90 | 150 | -103 | 17 | 253 | 572 | -190 |
| Net profit | 916 | 1.048 | 185 | 640 | 1.768 | 874 | -87 | 265 | 387 | -822 | 38 | 856 | 2.008 | -713 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.662 | 5.702 | 5.283 | 4.965 | 7.501 | 8.127 | 5.816 | 7.070 | 8.496 | 4.727 | 4.127 | 6.135 | 7.100 | 4.870 |
| Equity | 2.528 | 1.825 | 1.726 | 2.366 | 2.997 | 3.331 | 2.384 | 2.782 | 2.868 | 1.291 | 1.330 | 2.041 | 3.150 | 1.493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 213 | 0 | 366 | 1.133 | 0 | 0 | 0 | 47 | 44 |
| Short-term debt | 2.134 | 3.877 | 3.557 | 2.560 | 4.410 | 4.502 | 3.330 | 3.807 | 4.409 | 3.436 | 2.797 | 3.997 | 3.729 | 3.333 |
| Total debt | 2.134 | 3.877 | 3.557 | 2.560 | 4.410 | 4.714 | 3.330 | 4.174 | 5.541 | 3.436 | 2.797 | 3.997 | 3.776 | 3.377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Reload Group ApS | Company | 66.7% | 66.7% | 2016 |
| Individual | 5.0% | 5.0% | 2024 | |
RELOAD A/S | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
Mgns ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2014 | |
SOLERA HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Luckow-Nielsen | Chief Executive Officer | 0 companies |
| Peter Aalbæk Jensen | Board of Directors | 0 companies |
| Lasse Bolander | Chairman | 0 companies |
| Ronnie Nielsen | Board of Directors | 0 companies |
| Kasper Nyberg Garnæs | Board of Directors | 0 companies |