| Revenue | DKK 1,8M | +56% |
| EBITDA | DKK 1,1M | +147% |
| Net profit | DKK 858K | +148% |
| Total assets | DKK 1,4M | +84% |
| Equity | DKK 908K | +129% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 894 | 674 | 290 | 64 | 441 | 563 | 823 | 821 | 775 | 387 | 735 | 1.153 | 1.798 |
| Staff expenses | -110 | -517 | -0 | -120 | -1 | -327 | -309 | -644 | -322 | -138 | -108 | -514 | -699 | -677 |
| EBITDA | 1 | 378 | 674 | 170 | 63 | 113 | 254 | 179 | 499 | 637 | 279 | 220 | 453 | 1.122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | 378 | 674 | 170 | 63 | 113 | 254 | 179 | 499 | 637 | 279 | 220 | 453 | 1.122 |
| Net financials | 3 | -3 | -6 | -1 | -0 | -1 | -3 | 1 | -1 | -10 | -4 | -3 | -7 | -17 |
| Profit before tax | 4 | 374 | 668 | 170 | 63 | 112 | 252 | 180 | 498 | 627 | 275 | 217 | 446 | 1.105 |
| Tax | 1 | 95 | 165 | 40 | 13 | 25 | 56 | 40 | 110 | 139 | 61 | 49 | 100 | 247 |
| Net profit | 3 | 279 | 503 | 130 | 50 | 87 | 196 | 141 | 388 | 487 | 214 | 168 | 346 | 858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 515 | 617 | 803 | 297 | 123 | 266 | 359 | 429 | 605 | 605 | 231 | 545 | 763 | 1.401 |
| Equity | 503 | 80 | 80 | 50 | 100 | 137 | 246 | 191 | 438 | 237 | 84 | 218 | 396 | 908 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 532 | 705 | 237 | 24 | 129 | 113 | 238 | 167 | 367 | 147 | 327 | 367 | 492 |
| Total debt | 12 | 532 | 705 | 237 | 24 | 129 | 113 | 238 | 167 | 367 | 147 | 327 | 367 | 492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Deputy Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REDLION EQUITY ApS | Company | 100.0% | 100.0% | 2016 |
SINFUL ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nedergaard Johansen | Chief Executive Officer | 0 companies |
| Stine Ehlers Thorsen | Chairman | 0 companies |
| Glen Poulsen | Deputy Chairman | 0 companies |