| Revenue | DKK -401K | -161% |
| EBITDA | DKK -791K | -477% |
| Net profit | DKK -838K | -571% |
| Total assets | DKK 535K | -68% |
| Equity | DKK -1,5M | -134% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -429 | -383 | 466 | 481 | 699 | 640 | 747 | 1.347 | -150 | 656 | -401 |
| Staff expenses | -103 | -368 | -346 | -198 | -282 | -334 | -376 | -666 | -847 | -478 | -439 | -389 |
| EBITDA | -121 | -797 | -729 | 249 | 199 | 365 | 264 | 81 | 500 | -627 | 210 | -791 |
| Depreciation & amort. | 46 | 93 | -102 | -73 | -49 | -7 | -7 | -37 | -7 | -4 | -0 | -0 |
| EBIT | -168 | -890 | -831 | 176 | 150 | 357 | 257 | 44 | 493 | -631 | 210 | -791 |
| Net financials | -10 | -18 | -37 | -31 | -25 | -21 | -16 | -37 | -132 | -93 | -42 | -47 |
| Profit before tax | -178 | -908 | -868 | 145 | 125 | 337 | 241 | 7 | 361 | -724 | 168 | -838 |
| Tax | -0 | -206 | -178 | -23 | 29 | 74 | 53 | 2 | 81 | 4 | -10 | -0 |
| Net profit | -178 | -702 | -690 | 167 | 96 | 262 | 188 | 5 | 280 | -727 | 178 | -838 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 620 | 1.035 | 901 | 720 | 984 | 2.152 | 2.010 | 1.294 | 1.848 | 2.118 | 1.654 | 535 |
| Equity | -16 | -386 | -1.075 | -908 | -812 | -550 | -362 | -356 | -76 | -804 | -626 | -1.464 |
| Long-term debt | 193 | 0 | 0 | 0 | 15 | 73 | 87 | 43 | 124 | 45 | 47 | 48 |
| Short-term debt | 444 | 1.421 | 1.976 | 1.628 | 1.781 | 2.629 | 2.285 | 1.608 | 1.801 | 2.877 | 2.233 | 1.951 |
| Total debt | 637 | 1.421 | 1.976 | 1.628 | 1.796 | 2.701 | 2.372 | 1.650 | 1.925 | 2.922 | 2.280 | 1.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2014 | — | — |
RS Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DONKEY POWER HOLDING ApS | Company | 33.3% | 0.0% | 2016 |
Haiwan Holding ApS | Company | 33.3% | 0.0% | 2020 |
R9 HOLDING ApS | Company | 33.3% | 0.0% | 2016 |
| Individual | 33.3% | 33.3% | 2020 | |
FOGED HOLDING ApS | Company | 0.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Blond Nissen | Management | 0 companies |
| Rasmus Skovbjerg Cort Hansen | Management | 0 companies |
| Frank Foged Birkegaard | Chairman | 0 companies |
| Kim Lund Bennedbæk Clausen | Board of Directors | 0 companies |