| Revenue | DKK 83,9M | +8% |
| EBITDA | DKK 37,7M | +19% |
| Net profit | DKK 27,7M | +39% |
| Total assets | DKK 129,2M | +26% |
| Equity | DKK 77,1M | +44% |
| Employees | 76 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.245 | 2.502 | 18.754 | 15.349 | 12.153 | 20.614 | 15.738 | 22.182 | 27.609 | 36.036 | 62.843 | 77.964 | 83.895 |
| Staff expenses | -1.778 | -2.063 | -3.786 | -9.758 | -10.261 | -13.021 | -18.007 | -18.411 | -17.099 | -28.193 | -37.543 | -46.219 | -46.184 |
| EBITDA | -585 | 421 | 700 | 5.591 | 1.887 | 7.399 | -2.269 | 3.771 | 10.510 | 7.843 | 25.301 | 31.745 | 37.712 |
| Depreciation & amort. | -55 | -61 | -34 | -803 | -1.284 | -1.641 | -2.175 | -2.643 | -3.004 | -2.750 | -2.969 | -4.706 | -2.788 |
| EBIT | -640 | 361 | 667 | 4.788 | 603 | 5.758 | -4.444 | 1.128 | 7.505 | 5.093 | 22.332 | 27.039 | 34.923 |
| Net financials | 111 | -54 | -29 | 137 | -302 | -166 | -313 | -222 | -222 | -342 | -836 | -374 | 732 |
| Profit before tax | -277 | 307 | 637 | 4.925 | 301 | 5.592 | -4.757 | 906 | 7.283 | 4.752 | 21.496 | 26.664 | 35.656 |
| Tax | 126 | 100 | 149 | 1.148 | 90 | 1.319 | -1.012 | 405 | 1.516 | 1.244 | 5.065 | 6.670 | 7.948 |
| Net profit | -403 | 207 | 488 | 3.777 | 210 | 4.273 | -3.745 | 501 | 5.767 | 3.508 | 16.431 | 19.994 | 27.708 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.723 | 2.814 | 4.924 | 10.944 | 12.522 | 14.409 | 16.208 | 23.468 | 31.717 | 44.644 | 71.730 | 102.290 | 129.203 |
| Equity | 1.710 | 1.807 | 2.185 | 5.962 | 4.172 | 8.805 | 5.060 | 5.561 | 11.328 | 15.524 | 33.110 | 53.389 | 77.120 |
| Long-term debt | 0 | 0 | 146 | 1.062 | 1.328 | 0 | 0 | 0 | 802 | 704 | 594 | 499 | 0 |
| Short-term debt | 1.013 | 1.007 | 2.594 | 3.485 | 6.495 | 4.935 | 11.148 | 17.435 | 18.128 | 26.958 | 36.584 | 47.582 | 51.505 |
| Total debt | 1.013 | 1.007 | 2.739 | 4.547 | 7.823 | 4.935 | 11.148 | 17.435 | 18.929 | 27.662 | 37.178 | 48.081 | 51.505 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FC Founder | Founder | 2010 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MH Management | Management | 2025 | — | — |
AS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
REBEL PENGUIN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Cardel Falbe-Hansen | Founder | 0 companies |
| Jonas Warrer | Chief Executive Officer | 0 companies |
| Mads Haugegaard Albrechtsen | Management | 0 companies |
| Anders Schæffer Heering | Management | 0 companies |
| Peter Korsholm | Board of Directors | 0 companies |
| Morten Strømsted | Chairman | 0 companies |
| Tobias Christopher Arroyave Købke | Board of Directors | 0 companies |
| Jakob Eggert Roed Jakobsen | Board of Directors | 0 companies |
| Lars Kristian Runov | Board of Directors | 0 companies |