| Revenue | DKK 3M | +159% |
| EBITDA | DKK 981K | +1758% |
| Net profit | DKK 834K | +1198% |
| Total assets | DKK 2,1M | +151% |
| Equity | DKK 1,3M | +198% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 512 | 708 | 702 | 479 | 961 | 1.325 | 1.319 | 1.743 | 1.556 | 1.234 | 2.478 | 1.185 | 1.168 | 3.025 |
| Staff expenses | -508 | -503 | -617 | -490 | -951 | -1.225 | -1.370 | -1.312 | -1.250 | -1.235 | -1.872 | -1.485 | -1.227 | -2.044 |
| EBITDA | 4 | 205 | 86 | -11 | 9 | 100 | -51 | 432 | 304 | -2 | 596 | -301 | -59 | 981 |
| Depreciation & amort. | 5 | -5 | -6 | -13 | -14 | -20 | -18 | -15 | -19 | -25 | -22 | -7 | -9 | -24 |
| EBIT | -1 | 199 | 79 | -24 | -4 | 81 | -69 | 417 | 285 | -26 | 574 | -308 | -68 | 957 |
| Net financials | -17 | -8 | -7 | -4 | -5 | -6 | -5 | -3 | -4 | -4 | -4 | -2 | -8 | -2 |
| Profit before tax | -17 | 191 | 73 | -27 | -9 | 75 | -74 | 414 | 281 | -31 | 570 | -310 | -76 | 955 |
| Tax | -4 | 45 | 16 | -0 | -0 | 12 | -17 | 92 | 65 | -0 | 126 | -0 | -0 | 121 |
| Net profit | -13 | 146 | 56 | -27 | -9 | 63 | -57 | 322 | 216 | -31 | 444 | -310 | -76 | 834 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 172 | 337 | 472 | 274 | 656 | 538 | 422 | 1.778 | 1.014 | 828 | 1.220 | 771 | 817 | 2.052 |
| Equity | 24 | 171 | 227 | 200 | 191 | 253 | 166 | 488 | 538 | 422 | 716 | 497 | 421 | 1.255 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 147 | 167 | 245 | 74 | 465 | 284 | 257 | 1.290 | 477 | 406 | 504 | 273 | 396 | 784 |
| Total debt | 147 | 167 | 245 | 74 | 465 | 284 | 257 | 1.290 | 477 | 406 | 504 | 273 | 396 | 784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DWARF A/S | Company | 66.7% | 66.7% | 2024 |
| Individual | 25.0% | 25.0% | 2024 | |
BENNY BOX ApS | Company | 33.3% | 33.3% | 2022 |
KEYOCUS HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Fisker | Founder | 0 companies |
| Stine Grell Behrendtzen | Board of Directors | 0 companies |
| Lars Thor Berntsen | Chairman | 0 companies |
| Gustav Schytz Juul | Chairman | 0 companies |