| Revenue | DKK 3,4M | -34% |
| EBITDA | DKK -270K | -143% |
| Net profit | DKK -267K | -167% |
| Total assets | DKK 2,5M | +1% |
| Equity | DKK 1M | -31% |
| Employees | 13 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.315 | 2.365 | 3.141 | 2.767 | 3.542 | 4.482 | 4.042 | 4.085 | 4.862 | 4.184 | 5.156 | 3.412 |
| Staff expenses | -1.957 | -1.832 | -2.680 | -2.145 | -2.419 | -3.032 | -3.690 | -3.455 | -4.098 | -3.658 | -4.520 | -3.682 |
| EBITDA | 359 | 533 | 461 | 622 | 1.123 | 1.449 | 352 | 630 | 763 | 526 | 636 | -270 |
| Depreciation & amort. | -103 | -132 | -156 | -180 | -196 | -256 | -132 | -121 | -182 | -162 | -131 | -69 |
| EBIT | 255 | 401 | 305 | 442 | 928 | 1.194 | 220 | 509 | 581 | 364 | 505 | -339 |
| Net financials | -30 | -22 | -17 | -17 | 1 | -0 | -23 | 39 | 41 | -2 | 4 | -2 |
| Profit before tax | 225 | 378 | 289 | 425 | 929 | 1.193 | 196 | 548 | 622 | 362 | 509 | -341 |
| Tax | 60 | 106 | 68 | 95 | 212 | 263 | 44 | 121 | 137 | 81 | 112 | -74 |
| Net profit | 165 | 273 | 221 | 329 | 717 | 931 | 153 | 427 | 485 | 281 | 396 | -267 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.451 | 1.756 | 1.902 | 1.485 | 3.110 | 3.804 | 3.638 | 3.065 | 2.585 | 2.704 | 2.422 | 2.456 |
| Equity | 245 | 518 | 488 | 318 | 1.035 | 1.366 | 718 | 1.145 | 1.330 | 1.311 | 1.508 | 1.040 |
| Long-term debt | 89 | 87 | 0 | 0 | 0 | 33 | 92 | 93 | 93 | 93 | 102 | 105 |
| Short-term debt | 1.117 | 1.151 | 1.414 | 1.168 | 2.076 | 2.406 | 2.827 | 1.826 | 1.162 | 1.300 | 813 | 1.310 |
| Total debt | 1.206 | 1.238 | 1.414 | 1.168 | 2.076 | 2.438 | 2.920 | 1.920 | 1.255 | 1.393 | 915 | 1.416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2021 | — | — |
JO Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Renas Group ApS | Company | 100.0% | 100.0% | 2019 |
RENAS ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Knud Hermansen | Management | 0 companies |
| Jacob Ove Rasmussen | Management | 0 companies |