| Revenue | DKK -120K | -183% |
| EBITDA | DKK -127K | -519% |
| Net profit | DKK -152K | -1340% |
| Total assets | DKK 1,1M | +3% |
| Equity | DKK 415K | -27% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.785 | 1.765 | 168 | 1.635 | -606 | 764 | 84 | 275 | 145 | -120 |
| Staff expenses | -737 | -1.136 | -999 | -635 | -58 | -10 | -20 | -199 | -115 | -7 |
| EBITDA | 1.049 | 630 | -831 | 1.000 | -645 | 754 | 63 | 76 | 30 | -127 |
| Depreciation & amort. | -6 | -19 | -23 | -33 | 10 | -0 | -0 | -3 | -4 | -4 |
| EBIT | 1.042 | 610 | -853 | 967 | -654 | 754 | 63 | 73 | 27 | -131 |
| Net financials | -19 | 1 | -0 | -92 | -33 | 12 | -8 | -62 | -10 | -25 |
| Profit before tax | 1.024 | 611 | -853 | 874 | -687 | 766 | 55 | 11 | 17 | -156 |
| Tax | 257 | 150 | -204 | 218 | -151 | 171 | 13 | 6 | 4 | -4 |
| Net profit | 767 | 461 | -649 | 656 | -536 | 595 | 42 | 5 | 12 | -152 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.365 | 2.610 | 926 | 2.652 | 520 | 1.933 | 938 | 1.587 | 1.103 | 1.140 |
| Equity | 1.267 | 1.728 | 232 | 889 | 437 | 1.032 | 549 | 554 | 566 | 415 |
| Long-term debt | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 |
| Short-term debt | 1.096 | 877 | 693 | 1.763 | 83 | 532 | 389 | 985 | 535 | 724 |
| Total debt | 1.096 | 877 | 693 | 1.763 | 83 | 532 | 389 | 1.031 | 535 | 724 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Unofficial title | Unofficial title | 2024 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JO Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cubis Projekt ApS | Company | 100.0% | 100.0% | 2012 |
Randers.dk ApS | Company | 33.3% | 33.3% | 2021 |
ApS Randers Industries | Company | 100.0% | 100.0% | 2018 |
| Individual | 50.0% | 50.0% | 2024 | |
M & N Randers ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Askholm | Unofficial title | 0 companies |
| Frederik Machon Randers | Chief Executive Officer | 0 companies |
| Holger Randers | Chief Executive Officer | 0 companies |
| Jens Ole Svinth Suhr | Management | 0 companies |
| Kasper Rittig Strand | Board of Directors | 0 companies |
| Mads Machon Randers | Board of Directors | 0 companies |
| Johnny Brandt Thomsen | Board of Directors | 0 companies |
| Rikke Schriver Strand | Board of Directors | 0 companies |
| Søren Mark Andersen | Chairman | 0 companies |
| Nicklas Machon Randers | Board of Directors | 0 companies |