| Revenue | DKK -1,1M | -24% |
| EBITDA | DKK -1,8M | +22% |
| Net profit | DKK -2,1M | +17% |
| Total assets | DKK 174K | -92% |
| Equity | DKK -4,4M | -90% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -236 | -36 | -55 | -144 | 327 | -34 | 578 | 925 | -1.425 | -1.084 |
| Staff expenses | -212 | -1 | -1 | -458 | -587 | -636 | -353 | -853 | -766 | -717 |
| EBITDA | -449 | -36 | -80 | -602 | -259 | -670 | 225 | 72 | -2.308 | -1.801 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -38 | -267 | -149 | -0 | -0 |
| EBIT | -449 | -36 | -80 | -602 | -259 | -708 | -42 | -77 | -2.308 | -1.801 |
| Net financials | 0 | -10 | 167 | 507 | -21 | -14 | -5 | -18 | -187 | -265 |
| Profit before tax | -449 | -46 | 86 | -95 | -280 | -723 | -47 | -95 | -2.495 | -2.066 |
| Tax | -43 | -0 | -0 | -0 | -0 | -215 | -142 | 51 | -0 | -4 |
| Net profit | -405 | -46 | 86 | -95 | -280 | -507 | 95 | -146 | -2.495 | -2.062 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 760 | 575 | 217 | 286 | 1.720 | 872 | 1.602 | 2.531 | 2.237 | 174 |
| Equity | 195 | 149 | 178 | 83 | 753 | 246 | 341 | 195 | -2.300 | -4.362 |
| Long-term debt | 400 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 166 | 27 | 39 | 204 | 967 | 534 | 1.261 | 2.336 | 4.537 | 4.536 |
| Total debt | 566 | 427 | 39 | 204 | 967 | 534 | 1.261 | 2.336 | 4.537 | 4.536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Management | Management | 2024 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norup Invest ApS | Company | 66.7% | 66.7% | 2024 |
HBJ Herning Holding ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 20.0% | 20.0% | 2018 | |
WESTEROS ApS | Company | 15.0% | 15.0% | 2014 |
ZENITH EQUITY ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Rolf Nolsøe Bau | Management | 0 companies |
| Henrik Brandt Jensen | Chief Executive Officer | 0 companies |
| Tim Elleby Eriksen | Chairman | 0 companies |
| Bror Martin Linnemann Larsen | Chairman | 0 companies |
| Mikkel Thykjær Jørgensen | Board of Directors | 0 companies |