| Revenue | DKK -80K | +66% |
| EBITDA | DKK -138K | -36% |
| Net profit | DKK -138K | -9% |
| Total assets | DKK 281K | -37% |
| Equity | DKK 245K | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 390 | 381 | 401 | 91 | 149 | 569 | 40 | -56 | 75 | -140 | -187 | -48 | -80 |
| Staff expenses | -140 | -226 | -173 | -123 | -78 | -77 | -57 | -37 | -4 | -4 | -49 | -52 | -57 |
| EBITDA | 250 | 155 | 228 | -32 | 70 | 492 | -17 | -93 | 71 | -144 | -237 | -101 | -138 |
| Depreciation & amort. | -13 | -13 | -30 | -32 | -57 | -56 | -38 | -54 | -26 | -35 | -26 | -26 | -0 |
| EBIT | 236 | 142 | 197 | -64 | 14 | 435 | -55 | -148 | 46 | -179 | -262 | -127 | -138 |
| Net financials | 0 | -3 | -5 | -5 | -61 | 310 | -22 | -189 | -218 | -33 | -5 | -0 | -0 |
| Profit before tax | 237 | 140 | 192 | -68 | -47 | 746 | -77 | -337 | -173 | -212 | -268 | -127 | -138 |
| Tax | 62 | 32 | 47 | -26 | -42 | 104 | -3 | -28 | 15 | -20 | -0 | -0 | -0 |
| Net profit | 175 | 107 | 145 | -42 | -6 | 642 | -74 | -309 | -187 | -193 | -268 | -127 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 842 | 1.300 | 1.270 | 1.344 | 1.425 | 1.901 | 1.618 | 1.285 | 1.171 | 897 | 620 | 446 | 281 |
| Equity | 525 | 632 | 777 | 904 | 898 | 1.540 | 1.466 | 1.157 | 969 | 777 | 509 | 382 | 245 |
| Long-term debt | 0 | 0 | 22 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 311 | 654 | 471 | 444 | 518 | 321 | 120 | 123 | 182 | 120 | 111 | 63 | 36 |
| Total debt | 311 | 654 | 493 | 440 | 518 | 321 | 120 | 123 | 182 | 120 | 111 | 63 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Founder | Founder | 2011 | — | — |
YB Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 15.0% | 15.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thorsten Rentel | Founder | 0 companies |
| Yoann Baudin | Founder | 0 companies |
| Carl Georg Rasmussen | Deputy Chairman | 0 companies |