| Revenue | DKK -17K | -4% |
| EBITDA | DKK -17K | +4% |
| Net profit | DKK 39K | +137% |
| Total assets | DKK 1,1M | +5% |
| Equity | DKK -584K | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 3 | -19 | -19 | -19 | -11 | -11 | -11 | -2 | -2 | -17 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 57 | 135 | 3 | -19 | -19 | -19 | -11 | -11 | -11 | -2 | -2 | -17 | -17 |
| Depreciation & amort. | 399 | -34 | -72 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -406 | 23 | 63 | 3 | -19 | -19 | -19 | -11 | -11 | -11 | -2 | -2 | -17 | -17 |
| Net financials | -1 | -2 | -18 | 284 | 863 | -20 | -2.417 | 1.135 | -3.225 | 44 | -148 | -316 | -49 | 55 |
| Profit before tax | -406 | 21 | 46 | 287 | 845 | -39 | -2.436 | 1.125 | -3.236 | 34 | -150 | -318 | -67 | 39 |
| Tax | -0 | -0 | -0 | -0 | -0 | 11 | -4 | -2 | -13 | -5 | -10 | -14 | 38 | -0 |
| Net profit | -406 | 21 | 46 | 287 | 845 | -50 | -2.432 | 1.127 | -3.223 | 39 | -140 | -304 | -105 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51 | 1.421 | 3.419 | 3.771 | 4.615 | 4.576 | 2.144 | 3.281 | 59 | 1.412 | 1.318 | 1.078 | 1.040 | 1.096 |
| Equity | -417 | 1.104 | 3.334 | 3.621 | 4.465 | 4.416 | 1.983 | 3.110 | -113 | -74 | -214 | -518 | -622 | -584 |
| Long-term debt | 0 | 0 | 0 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.023 | 1.023 |
| Short-term debt | 468 | 317 | 85 | 150 | 150 | 161 | 161 | 171 | 171 | 1.486 | 1.532 | 1.596 | 640 | 656 |
| Total debt | 468 | 317 | 85 | 150 | 150 | 161 | 161 | 171 | 171 | 1.486 | 1.532 | 1.596 | 1.663 | 1.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Founder | Founder | 2010 | — | — |
LB Management | Management | 2010 | — | — |
ES Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
ORBIATE HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
Meltesen Holding ApS | Company | 10.0% | 10.0% | 2022 |
Secami Holding ApS | Company | 10.0% | 10.0% | 2022 |
ØRNSKOV M. ApS | Company | 25.0% | 25.0% | 2014 |
KENHO ApS | Company | 10.0% | 10.0% | 2022 |
Egeskov Gemmer Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Anders Hjernberg | Founder | 0 companies |
| Lars Brøndum Petersen | Management | 0 companies |
| Edward Stiles Larsen | Founder | 0 companies |
| Martin Bruun Jørgensen Ørnskov | Board of Directors | 0 companies |
| Ole Brøndum Jensen | Board of Directors | 0 companies |
| Henrik Kemp | Chairman | 0 companies |
| Edward Stiles Larsen | Board of Directors | 0 companies |
| Robert Anders Hjernberg | Chairman | 0 companies |