| Revenue | DKK 252K | -25% |
| EBITDA | DKK -11K | -147% |
| Net profit | DKK -45K | -33243% |
| Total assets | DKK 464K | +86% |
| Equity | DKK 288K | +125% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -2 | -68 | -7 | -3 | 187 | 196 | 102 | 168 | 8 | 80 | 168 | 395 | 337 | 252 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -274 | -310 | -314 | -263 |
| EBITDA | -3 | -2 | -68 | -7 | -3 | 187 | 196 | 102 | 168 | 8 | 80 | -106 | 85 | 23 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -47 | -146 | -119 | -141 | -42 | -45 | -33 | -51 | -23 | -35 |
| EBIT | -3 | -2 | -68 | -7 | -3 | 139 | 50 | -17 | 27 | -34 | 35 | -139 | 34 | -0 | -45 |
| Net financials | 4 | 4 | 5 | 0 | 3 | -1 | -3 | -1 | -1 | -1 | -0 | -0 | 0 | 0 | 0 |
| Profit before tax | 1 | 2 | -63 | -7 | 1 | 139 | 47 | -18 | 27 | -34 | 34 | -139 | 34 | -0 | -45 |
| Tax | 1 | 1 | -15 | -0 | -0 | 33 | 10 | -6 | 7 | -8 | 8 | -9 | -0 | -0 | -0 |
| Net profit | 0 | 1 | -48 | -7 | 1 | 106 | 37 | -12 | 20 | -26 | 26 | -130 | 34 | -0 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134 | 138 | 142 | 81 | 83 | 408 | 365 | 300 | 328 | 378 | 347 | 154 | 206 | 250 | 464 |
| Equity | 129 | 130 | 82 | 75 | 76 | 181 | 218 | 206 | 225 | 199 | 224 | 94 | 128 | 128 | 288 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 8 | 60 | 6 | 8 | 225 | 135 | 86 | 90 | 175 | 112 | 60 | 78 | 122 | 163 |
| Total debt | 5 | 8 | 60 | 6 | 8 | 225 | 135 | 86 | 90 | 175 | 112 | 60 | 78 | 122 | 163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Management | Management | 2014 | — | — |
HA Founder | Founder | 2008 | — | — |
BB Management | Management | 2014 | — | — |
TH Founder | Founder | 2008 | — | — |
KE Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
KRJ CONSULTING ApS | Company | 50.0% | 50.0% | 2014 |
VIRKSOMHEDSRÅDGIVEREN ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Anker Bavnild | Management | 0 companies |
| Henrik Adelgaard | Founder | 0 companies |
| Bent Børge Nyholm | Management | 0 companies |
| Thor Høy | Founder | 0 companies |
| Karl Erling Rytter Jensen | Management | 0 companies |
| Christian Kenneth Bavnild | Board of Directors | 0 companies |