| Revenue | DKK 5,9M | +19% |
| EBITDA | DKK -3,8M | -93% |
| Net profit | DKK -6,1M | -44% |
| Total assets | DKK 8,4M | -2% |
| Equity | DKK -5,8M | -1862% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 644 | — | — | 473 | 279 | 160 | 112 | 41 | 24 | 1.518 | 2.237 | 4.965 | 5.900 |
| Staff expenses | -80 | -0 | -0 | -0 | -0 | -0 | -95 | -164 | -464 | -929 | -3.673 | -6.926 | -9.677 |
| EBITDA | 564 | 0 | 0 | 473 | 279 | 160 | 17 | -122 | -440 | 588 | -1.436 | -1.962 | -3.777 |
| Depreciation & amort. | -58 | -0 | -0 | -59 | -20 | -0 | -0 | -401 | -947 | -1.339 | -1.783 | -2.023 | -1.625 |
| EBIT | 507 | 0 | 0 | 415 | 259 | 160 | 17 | -523 | -1.387 | -750 | -3.219 | -3.984 | -5.403 |
| Net financials | -1 | 0 | 0 | -9 | -9 | -10 | -14 | -10 | -13 | -11 | -73 | -288 | -736 |
| Profit before tax | 506 | 0 | 0 | 406 | 250 | 150 | 3 | -533 | -1.400 | -762 | -3.292 | -4.272 | -6.138 |
| Tax | 128 | -0 | -0 | 23 | 65 | -0 | 3 | -112 | -304 | -161 | 120 | -0 | -0 |
| Net profit | 378 | 0 | 0 | 383 | 185 | 108 | 0 | -421 | -1.096 | -601 | -3.412 | -4.272 | -6.138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 912 | 0 | 0 | 1.736 | 1.943 | 2.064 | 6.150 | 8.253 | 7.127 | 8.196 | 9.443 | 8.566 | 8.357 |
| Equity | 460 | 0 | 0 | 1.218 | 1.403 | 1.511 | 5.455 | 7.711 | 6.614 | 6.014 | 4.602 | 330 | -5.809 |
| Long-term debt | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 23 | 64 | 1.275 | 1.970 | 2.987 | 8.674 |
| Short-term debt | 452 | 0 | 0 | 124 | 197 | 169 | 267 | 186 | 409 | 907 | 2.871 | 5.249 | 5.492 |
| Total debt | 452 | 0 | 0 | 240 | 197 | 169 | 267 | 208 | 472 | 2.182 | 4.840 | 8.236 | 14.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RZ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MUINMOS HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 5.0% | 10.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
Bryde Frisk Holding ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Remonda Zahdeh Kirketerp-Møller | Chief Executive Officer | 0 companies |
| Anders Kirketerp-Møller | Board of Directors | 0 companies |
| Anders Bryde Frisk | Board of Directors | 0 companies |
| Ashraf Agha Suleiman | Board of Directors | 0 companies |
| Michel Paul André | Board of Directors | 0 companies |