| Revenue | DKK 9,6M | +180% |
| EBITDA | DKK -5M | -992% |
| Net profit | DKK -8,6M | -76% |
| Total assets | DKK 263,1M | -3% |
| Equity | DKK 119,2M | -13% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.781 | 14.162 | 14.660 | 15.777 | 5.660 | 5.144 | 2.231 | 2.503 | 2.032 | 5.423 | 3.431 | 9.591 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.048 | 11.607 | 11.763 | 10.990 | 3.226 | 2.089 | 2.231 | 28.697 | 21.811 | 5.423 | -455 | -4.969 |
| Depreciation & amort. | -1.752 | -2.485 | -2.485 | -2.485 | -2.485 | -2.485 | -21.368 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.296 | 9.122 | 9.278 | 8.505 | 742 | -396 | -19.137 | 28.697 | 21.811 | 5.423 | -455 | -4.969 |
| Net financials | -2.860 | -6.300 | -6.315 | -6.333 | -6.319 | -6.335 | -6.323 | 20.485 | 17.859 | 2.841 | -5.821 | -6.079 |
| Profit before tax | 436 | 2.822 | 2.963 | 2.172 | -5.578 | -6.731 | -25.460 | 22.988 | 19.891 | 9.115 | -6.276 | -11.048 |
| Tax | 96 | 621 | 682 | 474 | -1.227 | -1.481 | 1.639 | -2.184 | 4.396 | 2.005 | -1.381 | -2.431 |
| Net profit | 340 | 2.201 | 2.281 | 1.698 | -4.351 | -5.250 | -27.099 | 25.172 | 15.495 | 7.110 | -4.895 | -8.617 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 257.208 | 255.325 | 250.589 | 247.292 | 238.553 | 233.801 | 214.065 | 238.399 | 257.850 | 267.795 | 271.073 | 263.147 |
| Equity | 140.340 | 140.789 | 138.045 | 134.977 | 126.444 | 121.194 | 94.094 | 119.266 | 134.761 | 141.871 | 136.976 | 119.158 |
| Long-term debt | 108.700 | 105.000 | 109.261 | 107.438 | 105.569 | 110.305 | 118.602 | 101.769 | 101.815 | 119.183 | 26.754 | 132.494 |
| Short-term debt | 8.072 | 8.819 | 2.000 | 3.235 | 6.541 | 2.302 | 1.369 | 17.364 | 19.062 | 2.524 | 104.507 | 11.089 |
| Total debt | 116.772 | 113.819 | 111.261 | 110.673 | 112.110 | 112.607 | 119.971 | 119.133 | 120.877 | 121.707 | 131.261 | 143.583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Founder | Founder | 2013 | — | — |
DJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MS Management | Management | 2020 | — | — |
MK Management | Management | 2013 | — | — |
GP | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Areim Denmark Holding 1 ApS | Company | 66.7% | 90.0% | 2020 |
KEYSTONE INVESTMENT MANAGEMENT A/S | Company | 10.0% | 0.0% | 2025 |
| Individual | 100.0% | 100.0% | 2013 | |
KEYIM FRBG24 ApS | Company | 10.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Nørgaard | Founder | 0 companies |
| Dominik Josef Röhrich | Chief Executive Officer | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Michael Krzyzanek | Management | 0 companies |
| Georg-Henrich Prinz zu Stolberg-Wernigerooe | Management | 0 companies |
| Andreas Helmuth Wissmeier | Board of Directors | 0 companies |
| Eva Maria Therese Rattik | Board of Directors | 0 companies |
| Louise Hertz | Board of Directors | 0 companies |
| Jan-Willem Jensen | Board of Directors | 0 companies |
| Martin Lemke | Chairman | 0 companies |
| Rikke Lykke Talchow | Board of Directors | 0 companies |
| Erika Margareta Olsén | Board of Directors | 0 companies |
| Sebastian Hubertus Lohmer | Chairman | 0 companies |
| Leif Gustav Andersson | Chairman | 0 companies |