| Revenue | DKK 9,3M | -21% |
| EBITDA | DKK -741K | +81% |
| Net profit | DKK 90K | +102% |
| Total assets | DKK 2,3M | +21% |
| Equity | DKK -3,3M | +3% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.502 | 4.414 | 7.753 | 11.691 | 13.645 | 14.764 | 13.318 | 4.182 | 17.855 | 17.395 | 22.249 | 20.662 | 11.742 | 9.252 |
| Staff expenses | -894 | -2.056 | -5.436 | -10.920 | -12.259 | -12.244 | -12.362 | -3.963 | -13.138 | -14.317 | -18.811 | -20.236 | -15.626 | -9.993 |
| EBITDA | -597 | 2.358 | 2.317 | 771 | 1.386 | 2.520 | 956 | 218 | 4.717 | 3.078 | 3.438 | 426 | -3.884 | -741 |
| Depreciation & amort. | -5 | -12 | -59 | -174 | -163 | -131 | -106 | -14 | -53 | -37 | -12 | -3 | -0 | -0 |
| EBIT | -603 | 2.347 | 2.258 | 597 | 1.223 | 2.389 | 850 | 205 | 4.664 | 3.041 | 3.426 | 424 | -3.884 | -741 |
| Net financials | -7 | -8 | -24 | -118 | -240 | -139 | -76 | -16 | 81 | -6 | 63 | -80 | -138 | -276 |
| Profit before tax | -596 | 2.338 | 2.234 | 478 | 982 | 2.251 | 774 | 188 | 4.745 | 3.035 | 3.490 | 343 | -4.021 | -1.018 |
| Tax | -148 | 585 | 551 | 117 | 218 | 509 | 183 | 44 | 1.047 | 675 | 771 | 76 | -0 | -1.107 |
| Net profit | -448 | 1.753 | 1.683 | 362 | 764 | 1.742 | 591 | 144 | 3.698 | 2.360 | 2.719 | 267 | -4.021 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 992 | 3.193 | 5.078 | 8.211 | 9.392 | 11.163 | 5.350 | 5.230 | 10.832 | 7.920 | 7.356 | 2.992 | 1.889 | 2.279 |
| Equity | 526 | 2.144 | 2.827 | 3.189 | 3.953 | 5.695 | 2.280 | 2.424 | 6.122 | 2.482 | 2.901 | 668 | -3.354 | -3.264 |
| Long-term debt | 0 | 0 | 0 | 2.507 | 2.923 | 2.860 | 0 | 0 | 458 | 1.226 | 1.249 | 1.185 | 1.220 | 1.220 |
| Short-term debt | -465 | 1.047 | 2.240 | 2.499 | 2.502 | 2.608 | 3.070 | 2.806 | 4.252 | 4.212 | 3.207 | 1.139 | 4.023 | 4.323 |
| Total debt | -465 | 1.047 | 2.240 | 5.006 | 5.425 | 5.468 | 3.070 | 2.806 | 4.710 | 5.437 | 4.455 | 2.324 | 5.243 | 5.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANKBAR HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Randi Nielsen | Management | 0 companies |