| Revenue | DKK 647K | -28% |
| EBITDA | DKK -653K | +21% |
| Net profit | DKK -355K | +43% |
| Total assets | DKK 1,1M | +68% |
| Equity | DKK 741K | +668% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | 34 | -19 | 501 | 799 | 680 | 570 | 1.019 | 1.251 | 1.397 | 815 | 611 | 904 | 647 |
| Staff expenses | -0 | -188 | -477 | -569 | -653 | -1.286 | -1.196 | -1.175 | -1.814 | -2.131 | -1.748 | -1.692 | -1.730 | -1.300 |
| EBITDA | -32 | -153 | -497 | -68 | 146 | -606 | -626 | -156 | -563 | -734 | -933 | -1.081 | -826 | -653 |
| Depreciation & amort. | -4 | -19 | -67 | -279 | -310 | -310 | -293 | -248 | -36 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -36 | -172 | -564 | -347 | -164 | -916 | -919 | -403 | -599 | -734 | -933 | -1.081 | -826 | -653 |
| Net financials | -2 | -10 | -46 | -96 | -96 | -106 | -130 | -143 | -194 | -202 | -278 | -307 | -160 | 2 |
| Profit before tax | -37 | -87 | -610 | -443 | -259 | -1.022 | -1.049 | -546 | -793 | -936 | -1.211 | -1.388 | -986 | -651 |
| Tax | 12 | 48 | -160 | -119 | -57 | -224 | -230 | -120 | -174 | -206 | -266 | -3 | -363 | -296 |
| Net profit | -49 | -135 | -450 | -324 | -202 | -798 | -818 | -426 | -619 | -730 | -945 | -1.385 | -623 | -355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152 | 1.021 | 1.915 | 1.682 | 1.476 | 898 | 535 | 593 | 851 | 685 | 498 | 296 | 659 | 1.108 |
| Equity | 51 | -84 | -534 | -858 | -1.060 | -1.858 | -2.676 | -3.102 | -3.720 | -4.451 | -5.396 | -6.781 | 96 | 741 |
| Long-term debt | 0 | 952 | 1.987 | 1.990 | 2.006 | 2.312 | 2.913 | 3.403 | 4.061 | 4.796 | 5.642 | 6.655 | 179 | 86 |
| Short-term debt | 101 | 39 | 197 | 324 | 361 | 343 | 298 | 291 | 510 | 339 | 252 | 422 | 383 | 280 |
| Total debt | 101 | 991 | 2.183 | 2.314 | 2.367 | 2.655 | 3.211 | 3.695 | 4.571 | 5.135 | 5.894 | 7.077 | 563 | 367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RB Founder | Founder | 2012 | — | — |
CB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AROSII A/S | Company | 100.0% | 100.0% | 2024 |
RENÉS PARAPLY ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Stricker | Chief Executive Officer | 0 companies |
| Rene' Brøndberg-Bras | Founder | 0 companies |
| Claus Braüner | Management | 0 companies |
| Claus Leth Gregersen | Board of Directors | 0 companies |
| Morten Kvistgaard Nielsen | Chairman | 0 companies |
| Jørgen Kunter Pedersen | Board of Directors | 0 companies |