| Revenue | DKK 120K | -95% |
| EBITDA | DKK -2,4M | -467% |
| Net profit | DKK -2,7M | -720% |
| Total assets | DKK 3,8M | -27% |
| Equity | DKK -1,9M | -370% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 683 | 574 | -32 | 577 | 441 | 1.769 | 1.285 | 453 | 2.670 | 2.668 | 120 |
| Staff expenses | -82 | -104 | -125 | -166 | -147 | -160 | -843 | -1.434 | -1.498 | -2.053 | -2.018 | -2.506 |
| EBITDA | -240 | 579 | 478 | -198 | 429 | 281 | 925 | -149 | -1.045 | 640 | 650 | -2.386 |
| Depreciation & amort. | -12 | 16 | 15 | -3 | -6 | -3 | -3 | -3 | -16 | 13 | -0 | -89 |
| EBIT | -252 | 562 | 463 | -202 | 423 | 278 | 922 | -153 | -1.062 | 627 | 650 | -2.475 |
| Net financials | -10 | -19 | -4 | 3 | -4 | -4 | -32 | -24 | -41 | -87 | -84 | -185 |
| Profit before tax | -262 | 543 | 459 | -199 | 419 | 274 | 890 | -176 | -1.103 | 541 | 566 | -2.661 |
| Tax | -65 | 137 | 118 | -47 | 96 | 63 | 206 | -33 | -232 | 162 | 136 | 4 |
| Net profit | -197 | 407 | 341 | -152 | 323 | 211 | 684 | -143 | -871 | 379 | 430 | -2.665 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 521 | 492 | 1.110 | 481 | 1.161 | 1.199 | 2.478 | 2.175 | 2.122 | 3.102 | 5.207 | 3.812 |
| Equity | -182 | 225 | 566 | 214 | 437 | 498 | 1.082 | 839 | -32 | 347 | 720 | -1.944 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 702 | 267 | 544 | 267 | 724 | 701 | 1.396 | 1.336 | 2.154 | 2.755 | 4.487 | 5.756 |
| Total debt | 702 | 267 | 544 | 267 | 724 | 701 | 1.396 | 1.336 | 2.154 | 2.755 | 4.487 | 5.756 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUN INVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Søgaard Larsen | Management | 0 companies |
| Jørgen Breinholt Jørgensen | Board of Directors | 0 companies |
| Stefan Schwærter | Chairman | 0 companies |