| Revenue | DKK 2,3M | -28% |
| EBITDA | DKK -477K | -72% |
| Net profit | DKK -529K | -91% |
| Total assets | DKK 548K | -47% |
| Equity | DKK -1M | -103% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.291 | 4.653 | 3.806 | 3.170 | 2.290 |
| Staff expenses | -3.356 | -3.801 | -3.611 | -3.410 | -2.655 |
| EBITDA | -1.064 | 652 | 170 | -278 | -477 |
| Depreciation & amort. | -109 | -80 | -61 | -43 | -30 |
| EBIT | -1.173 | 571 | 109 | -321 | -507 |
| Net financials | -29 | -9 | -6 | -31 | -36 |
| Profit before tax | -1.202 | 562 | 103 | -352 | -543 |
| Tax | -0 | -124 | -17 | -75 | -14 |
| Net profit | -1.202 | 686 | 119 | -277 | -529 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.175 | 1.372 | 1.082 | 1.033 | 548 |
| Equity | -936 | -250 | -131 | -512 | -1.041 |
| Long-term debt | 0 | 0 | 0 | 148 | 153 |
| Short-term debt | 2.111 | 1.423 | 1.212 | 1.398 | 1.436 |
| Total debt | 2.111 | 1.423 | 1.212 | 1.546 | 1.589 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HL Management | Management | 2024 |
RE Founder | Founder | 2012 |
| Former (2) | ||
ER Management | Management | 2018 – 2024 |
AV Management | Management | 2018 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 25–33.32% | 25–33.32% | 2020 | |
| Individual | 50–66.65% | 50–66.65% | 2016 | |
| Individual | 10–14.99% | 10–14.99% | 2018 | |
| Individual | 50–66.65% | 50–66.65% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Individual | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Ruhi Dogan | Management | 0 companies |
| Henrik Lava Sand Rasmussen | Management | 0 companies |
| Ragnhild Elida Duedam | Founder | 0 companies |
| Anders Vestergaard-Jensen | Management | 0 companies |
| Claus Molbech Bendtsen | Chairman | 0 companies |