| Revenue | DKK 1,3M | -16% |
| EBITDA | DKK -30K | -107% |
| Net profit | DKK -30K | -110% |
| Total assets | DKK 555K | -14% |
| Equity | DKK 51K | -37% |
| Employees | 12 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 234 | 2.749 | 3.002 | 2.830 | 2.655 | 1.188 | 558 | 833 | 1.194 | 1.610 | 1.346 |
| Staff expenses | -484 | -2.252 | -3.275 | -2.484 | -2.016 | -1.500 | -611 | -702 | -867 | -1.178 | -1.276 |
| EBITDA | -251 | 497 | -273 | 306 | 550 | -312 | -53 | 131 | 327 | 432 | -30 |
| Depreciation & amort. | -46 | -148 | -144 | -169 | -153 | -152 | -84 | -65 | -36 | -34 | -8 |
| EBIT | -296 | 349 | -417 | 137 | 398 | -464 | -137 | 66 | 291 | 398 | -39 |
| Net financials | -5 | -33 | -1 | -58 | 76 | -151 | 2 | -85 | 346 | -18 | -9 |
| Profit before tax | -301 | 316 | -418 | 79 | 474 | -615 | -135 | -19 | 637 | 380 | -47 |
| Tax | -71 | 76 | -92 | 55 | 5 | -39 | -28 | 16 | 142 | 86 | -18 |
| Net profit | -230 | 240 | -327 | 25 | 469 | -576 | -107 | -35 | 495 | 294 | -30 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.535 | 1.603 | 1.367 | 1.040 | 923 | 955 | 1.207 | 1.134 | 629 | 643 | 555 |
| Equity | -180 | 60 | -266 | -242 | 227 | -567 | -674 | -709 | -213 | 81 | 51 |
| Long-term debt | 760 | 586 | 586 | 403 | 6 | 6 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 955 | 953 | 1.048 | 879 | 689 | 1.516 | 1.882 | 1.843 | 839 | 562 | 503 |
| Total debt | 1.715 | 1.538 | 1.634 | 1.282 | 696 | 1.522 | 1.882 | 1.843 | 839 | 562 | 503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Founder | Founder | 2014 | — | — |
JM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHJØNNING HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
Marker ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ralph Marker | Founder | 0 companies |
| Jan Martin Schjønning | Management | 0 companies |
| Claus Jørgensen | Board of Directors | 0 companies |