| Revenue | DKK 4M | -42% |
| EBITDA | DKK 866K | -76% |
| Net profit | DKK 343K | -87% |
| Total assets | DKK 17,3M | -3% |
| Equity | DKK 6,4M | +6% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.639 | 3.388 | 4.678 | 5.214 | 3.287 | 3.089 | 2.085 | 2.993 | 4.508 | 6.464 | 6.955 | 4.028 |
| Staff expenses | -1.476 | -1.837 | -2.311 | -1.732 | -1.844 | -1.999 | -1.904 | -2.063 | -2.797 | -3.577 | -3.312 | -3.125 |
| EBITDA | 2.163 | 1.551 | 2.367 | 3.482 | 1.443 | 1.090 | 180 | 930 | 1.711 | 2.886 | 3.637 | 866 |
| Depreciation & amort. | -228 | -300 | -313 | -305 | -300 | -109 | -85 | -122 | -233 | -327 | -354 | -417 |
| EBIT | 1.935 | 1.251 | 2.054 | 3.176 | 1.143 | 981 | 96 | 808 | 1.479 | 2.559 | 3.282 | 449 |
| Net financials | -65 | -57 | -125 | -66 | -36 | -36 | -58 | -53 | -178 | -215 | -7 | -8 |
| Profit before tax | 1.870 | 1.194 | 1.928 | 3.111 | 1.107 | 945 | 38 | 754 | 1.301 | 2.344 | 3.275 | 442 |
| Tax | 471 | 290 | 459 | 708 | 185 | 209 | 9 | 166 | 289 | 519 | 724 | 99 |
| Net profit | 1.399 | 904 | 1.470 | 2.402 | 921 | 736 | 29 | 588 | 1.012 | 1.824 | 2.551 | 343 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 3.734 | 5.459 | 3.519 | 3.293 | 3.531 | 5.975 | 9.713 | 13.241 | 17.804 | 17.300 |
| Equity | 0 | 0 | 1.550 | 2.482 | 1.001 | 816 | 109 | 697 | 1.709 | 3.533 | 6.084 | 6.426 |
| Long-term debt | 0 | 0 | 437 | 241 | 0 | 0 | 0 | 1.325 | 2.660 | 2.344 | 2.240 | 2.244 |
| Short-term debt | 0 | 0 | 1.713 | 2.680 | 2.518 | 2.392 | 3.331 | 3.861 | 5.112 | 7.012 | 9.123 | 8.268 |
| Total debt | 0 | 0 | 2.150 | 2.921 | 2.518 | 2.392 | 3.331 | 5.186 | 7.771 | 9.356 | 11.364 | 10.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2012 | — | — |
RL Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RELA DRIFT ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bjergegaard Christensen | Management | 0 companies |
| René Laursen | Management | 0 companies |
| Ida Faxholm | Board of Directors | 0 companies |