| Revenue | DKK 16,2M | -27% |
| EBITDA | DKK -1,4M | -127% |
| Net profit | DKK -3M | -195% |
| Total assets | DKK 45,8M | -17% |
| Equity | DKK 27,7M | -10% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.454 | 7.005 | 7.588 | 9.034 | 9.523 | 9.488 | 9.677 | 11.509 | 22.539 | 24.074 | 25.130 | 22.111 | 16.161 |
| Staff expenses | -4.611 | -5.180 | -6.088 | -5.926 | -7.169 | -7.457 | -7.184 | -8.317 | -11.598 | -13.094 | -15.882 | -16.600 | -16.936 |
| EBITDA | -446 | 1.754 | 1.378 | 2.980 | 2.168 | 1.949 | 2.426 | 2.908 | 10.879 | 10.821 | 8.865 | 5.122 | -1.407 |
| Depreciation & amort. | -636 | -868 | -625 | -669 | -680 | -786 | -804 | -567 | -790 | -874 | -1.436 | -1.409 | -1.686 |
| EBIT | -1.082 | 886 | 754 | 2.311 | 1.488 | 1.162 | 1.622 | 2.341 | 10.090 | 9.947 | 7.428 | 3.713 | -3.093 |
| Net financials | -439 | 0 | 0 | 0 | -149 | -99 | -149 | -177 | -226 | -183 | -416 | 213 | -594 |
| Profit before tax | -763 | 778 | 593 | 2.163 | 1.338 | 1.063 | 1.474 | 2.163 | 9.864 | 9.765 | 7.013 | 3.926 | -3.686 |
| Tax | -0 | 312 | 159 | 486 | 271 | 242 | 331 | 394 | 2.272 | 2.017 | 1.606 | 725 | -641 |
| Net profit | -763 | 466 | 434 | 1.677 | 1.067 | 821 | 1.142 | 1.770 | 7.592 | 7.748 | 5.407 | 3.201 | -3.045 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.887 | 22.942 | 23.695 | 25.375 | 27.131 | 25.320 | 24.997 | 27.260 | 47.455 | 47.086 | 48.001 | 54.883 | 45.808 |
| Equity | 11.527 | 13.087 | 13.521 | 15.198 | 15.565 | 15.886 | 16.628 | 17.797 | 24.620 | 28.748 | 30.535 | 30.736 | 27.691 |
| Long-term debt | -4.142 | 4.357 | 5.408 | 4.321 | 3.800 | 3.466 | 3.458 | 3.171 | 2.752 | 2.919 | 3.653 | 9.630 | 8.817 |
| Short-term debt | -6.218 | 5.499 | 4.766 | 5.856 | 7.676 | 5.850 | 4.783 | 6.065 | 19.866 | 15.193 | 13.514 | 13.888 | 9.300 |
| Total debt | -10.360 | 9.856 | 10.175 | 10.178 | 11.476 | 9.316 | 8.240 | 9.237 | 22.618 | 18.112 | 17.167 | 23.518 | 18.117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Founder | Founder | 2009 | — | — |
KE Management | Management | 2010 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| REKSTRARVÖRUR EHF. | Founder | 0 companies |
| Kristjan Einarsson | Management | 0 companies |
| Finn Bøgedal | Chief Executive Officer | 0 companies |
| Brian Dall | Chairman | 0 companies |