| Revenue | DKK 1,7M | +15% |
| EBITDA | DKK 1,7M | +15% |
| Net profit | DKK 844K | -7% |
| Total assets | DKK 22,6M | +9% |
| Equity | DKK 4,1M | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.774 | -937 | 572 | 504 | 646 | 614 | 542 | 601 | 613 | 604 | 740 | 844 | 1.499 | 1.723 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -675 | -240 | 572 | 504 | -404 | 553 | 542 | 601 | 613 | 604 | 740 | 844 | 1.499 | 1.723 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -675 | -240 | 572 | 504 | -404 | 553 | 542 | 601 | 613 | 604 | 740 | 844 | 1.499 | 1.723 |
| Net financials | -439 | -428 | -472 | -348 | -358 | -333 | -341 | -356 | -376 | -396 | -416 | -404 | -598 | -641 |
| Profit before tax | -1.114 | -669 | 100 | 156 | -762 | 220 | 201 | 246 | 237 | 209 | 324 | 440 | 900 | 1.082 |
| Tax | 549 | 348 | 11 | 29 | -168 | -22 | 44 | 54 | 52 | 46 | 71 | 145 | -12 | 238 |
| Net profit | -1.663 | -1.017 | 89 | 128 | -594 | 242 | 157 | 192 | 185 | 163 | 253 | 296 | 912 | 844 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.629 | 11.755 | 12.383 | 10.872 | 10.438 | 9.991 | 10.538 | 11.214 | 11.727 | 12.321 | 13.023 | 13.740 | 20.741 | 22.566 |
| Equity | 2.248 | 1.231 | 1.320 | 1.447 | 853 | 1.095 | 1.252 | 1.443 | 1.628 | 1.791 | 2.043 | 2.339 | 3.251 | 4.095 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.085 | 10.473 | 10.892 | 9.133 | 9.402 | 8.678 | 8.948 | 9.242 | 9.467 | 9.801 | 10.152 | 10.427 | 16.409 | 17.218 |
| Total debt | 10.085 | 10.473 | 10.892 | 9.133 | 9.402 | 8.678 | 8.948 | 9.242 | 9.467 | 9.801 | 10.152 | 10.427 | 16.409 | 17.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUNI EPS RECYCLING ApS | Company | 100.0% | 100.0% | 2009 |
RUNI A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Dysager | Management | 0 companies |
| Niels Dysager Kristensen | Chairman | 0 companies |
| Lars Dysager | Board of Directors | 0 companies |