| Revenue | DKK 5,4M | -12% |
| EBITDA | DKK 2M | -4% |
| Net profit | DKK 2,3M | +13% |
| Total assets | DKK 9,5M | -16% |
| Equity | DKK 7,2M | -20% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 283 | 5.652 | 6.741 | 7.040 | 6.694 | 7.441 | 6.515 | 6.966 | 3.314 | 4.845 | 7.694 | 6.165 | 5.446 |
| Staff expenses | -423 | -3.903 | -4.061 | -4.264 | -5.279 | -4.744 | -4.717 | -3.790 | -2.981 | -3.391 | -5.245 | -4.124 | -3.483 |
| EBITDA | -140 | 1.749 | 2.680 | 2.776 | 1.416 | 2.697 | 1.798 | 3.175 | 333 | 1.454 | 2.449 | 2.041 | 1.963 |
| Depreciation & amort. | 158 | -1.164 | -1.372 | -1.343 | -983 | -1.141 | -838 | -734 | -71 | -306 | -229 | -243 | -142 |
| EBIT | -298 | 586 | 1.308 | 1.433 | 433 | 1.556 | 960 | 2.441 | 262 | 1.147 | 2.220 | 1.798 | 1.821 |
| Net financials | -193 | -371 | -225 | -101 | -72 | -38 | 14 | 68 | 106 | -57 | -32 | 190 | 274 |
| Profit before tax | -491 | 214 | 1.083 | 1.332 | 360 | 1.518 | 975 | 2.510 | 367 | 1.091 | 2.189 | 1.988 | 2.095 |
| Tax | -128 | 49 | 252 | 300 | 79 | 342 | 219 | 552 | 76 | 202 | 195 | -13 | -165 |
| Net profit | -363 | 165 | 831 | 1.032 | 281 | 1.176 | 756 | 1.957 | 291 | 889 | 1.994 | 2.001 | 2.260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.672 | 5.574 | 4.841 | 4.693 | 3.696 | 3.465 | 3.154 | 5.414 | 5.998 | 7.516 | 10.447 | 11.314 | 9.461 |
| Equity | 517 | 682 | 1.513 | 2.545 | 826 | 2.002 | 1.758 | 3.716 | 4.006 | 4.895 | 6.889 | 8.890 | 7.150 |
| Long-term debt | 1.190 | 681 | 0 | 0 | 0 | 0 | 0 | 5 | 19 | 19 | 19 | 0 | 0 |
| Short-term debt | 2.914 | 4.154 | 3.288 | 2.128 | 2.776 | 1.308 | 1.304 | 1.602 | 1.947 | 2.576 | 3.318 | 2.216 | 2.142 |
| Total debt | 4.104 | 4.835 | 3.288 | 2.128 | 2.776 | 1.308 | 1.304 | 1.607 | 1.966 | 2.595 | 3.337 | 2.216 | 2.142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2011 | — | — |
RS Management | Management | 2011 | — | — |
DV Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ruby Group Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Adeline Alice Shepherd-Lomborg | Management | 0 companies |
| Rasmus Shepherd-Lomborg | Management | 0 companies |
| Daniel Vesti Knuttel | Chief Executive Officer | 0 companies |