| Revenue | DKK 2,1M | +5% |
| EBITDA | DKK 158K | +172% |
| Net profit | DKK 141K | +243% |
| Total assets | DKK 936K | -29% |
| Equity | DKK 374K | +61% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 584 | 2.049 | 3.356 | 3.428 | 2.272 | 5.422 | 5.348 | 6.933 | 2.555 | 2.015 | 2.108 |
| Staff expenses | -555 | -1.194 | -2.406 | -2.447 | -2.363 | -5.146 | -4.764 | -5.591 | -3.175 | -1.956 | -1.950 |
| EBITDA | 30 | 855 | 949 | 982 | -91 | 276 | 584 | 1.342 | -633 | 58 | 158 |
| Depreciation & amort. | -0 | -0 | -25 | -40 | -53 | -69 | -34 | -33 | -28 | -10 | -10 |
| EBIT | 30 | 855 | 925 | 941 | -144 | 207 | 550 | 1.308 | -661 | 48 | 148 |
| Net financials | -1 | -4 | 19 | 48 | 226 | -24 | -18 | -28 | -44 | -7 | -7 |
| Profit before tax | 29 | 851 | 944 | 990 | 82 | 183 | 532 | 1.280 | -705 | 41 | 141 |
| Tax | 12 | 206 | 213 | 216 | -23 | 54 | 121 | 287 | 11 | -0 | -0 |
| Net profit | 17 | 645 | 730 | 773 | 105 | 129 | 411 | 993 | -716 | 41 | 141 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 703 | 1.958 | 3.125 | 3.147 | 1.993 | 2.917 | 3.544 | 3.698 | 845 | 1.311 | 936 |
| Equity | 437 | 782 | 1.167 | 1.530 | 855 | 1.129 | 1.540 | 1.733 | 217 | 232 | 374 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 125 | 298 | 302 | 273 | 0 | 0 |
| Short-term debt | 266 | 1.176 | 1.958 | 1.617 | 1.138 | 1.663 | 1.705 | 1.663 | 355 | 1.078 | 562 |
| Total debt | 266 | 1.176 | 1.958 | 1.617 | 1.138 | 1.788 | 2.004 | 1.965 | 628 | 1.078 | 562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2019 | — | — |
AC Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EAT ApS | Company | 100.0% | 100.0% | 2025 |
Revalue ApS | Company | 25.0% | 15.0% | 2023 |
Bie Holding 2017 ApS | Company | 33.3% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bie-Olsen | Management | 0 companies |
| Anders Christian Hvid | Management | 0 companies |
| Jannick Birger Pedersen | Chairman | 0 companies |