| Revenue | DKK 792K | -50% |
| EBITDA | DKK 51K | -75% |
| Net profit | DKK 35K | -81% |
| Total assets | DKK 1,4M | +7% |
| Equity | DKK 1,1M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.251 | 11.879 | 4.751 | 2.414 | 5.252 | 7.455 | 3.545 | 8.958 | 2.854 | 2.598 | 968 | 1.581 | 792 |
| Staff expenses | -3.776 | -8.034 | -4.151 | -2.025 | -1.340 | -6.597 | -2.901 | -7.101 | -2.602 | -2.573 | -940 | -1.378 | -742 |
| EBITDA | 2.057 | 3.845 | 600 | 389 | 3.912 | 858 | 645 | 1.857 | 252 | 25 | 28 | 203 | 51 |
| Depreciation & amort. | -30 | -37 | -23 | -18 | -19 | -5 | -5 | -2 | -7 | -7 | -7 | -7 | -5 |
| EBIT | 2.027 | 3.808 | 577 | 371 | 3.893 | 853 | 640 | 1.855 | 245 | 18 | 21 | 196 | 45 |
| Net financials | -27 | -4 | 529 | 1.896 | 132 | -11 | -36 | -12 | -19 | -18 | -21 | -11 | -10 |
| Profit before tax | 2.000 | 3.804 | 1.106 | 2.267 | 4.024 | 842 | 604 | 1.843 | 226 | 0 | 0 | 185 | 35 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.000 | 3.804 | 1.106 | 2.267 | 4.024 | 842 | 604 | 1.843 | 226 | 0 | 0 | 185 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.446 | 5.674 | 2.578 | 3.259 | 5.784 | 2.641 | 1.915 | 4.409 | 2.375 | 1.741 | 1.899 | 1.328 | 1.418 |
| Equity | 2.500 | 4.304 | 1.606 | 2.767 | 4.524 | 1.742 | 1.504 | 2.743 | 1.126 | 900 | 900 | 1.085 | 1.120 |
| Long-term debt | 813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.946 | 1.370 | 973 | 492 | 1.260 | 899 | 411 | 1.666 | 1.249 | 841 | 999 | 243 | 298 |
| Total debt | 1.946 | 1.370 | 973 | 492 | 1.260 | 899 | 411 | 1.666 | 1.249 | 841 | 999 | 243 | 298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2012 | — | — |
RV Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
EYAL STEINITZ ApS | Company | 25.0% | 25.0% | 2023 |
HOUGAARD & HOUGAARD ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 50.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Julie Lønhart | Management | 0 companies |
| Rasmus Vaupel | Founder | 0 companies |
| Samuel Wiwak Steinitz | Board of Directors | 0 companies |
| Mona Evelyn Vaupel Knudsen | Board of Directors | 0 companies |
| Anne-Kristine Prag Steinitz | Chairman | 0 companies |
| Michael Gaarmann | Chairman | 0 companies |
| Søren Ingolff Lindbo | Board of Directors | 0 companies |