| Revenue | DKK 1M | -49% |
| EBITDA | DKK -129K | -119% |
| Net profit | DKK -22K | -104% |
| Total assets | DKK 5,2M | -9% |
| Equity | DKK 4,2M | -1% |
| Employees | 12 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | 1.877 | 2.491 | 3.881 | 2.946 | 1.021 | 2.285 | 2.770 | 2.000 | 1.025 |
| Staff expenses | -400 | -1.213 | -1.337 | -1.981 | -1.521 | -829 | -842 | -1.705 | -1.310 | -1.154 |
| EBITDA | -357 | 664 | 1.153 | 1.900 | 1.425 | 192 | 1.443 | 1.066 | 690 | -129 |
| Depreciation & amort. | -191 | -334 | -344 | -427 | -289 | -195 | -182 | -173 | -219 | -177 |
| EBIT | -548 | 331 | 809 | 1.473 | 1.136 | -3 | 1.260 | 892 | 471 | -306 |
| Net financials | -72 | -119 | -95 | -56 | 24 | 76 | 44 | 208 | 304 | 280 |
| Profit before tax | -619 | 212 | 715 | 1.416 | 1.160 | 73 | 1.304 | 1.101 | 775 | -26 |
| Tax | -150 | 47 | 157 | 319 | 290 | 10 | 293 | 242 | 192 | -4 |
| Net profit | -469 | 165 | 557 | 1.098 | 870 | 63 | 1.011 | 859 | 583 | -22 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.149 | 3.024 | 2.971 | 2.426 | 3.675 | 2.361 | 4.325 | 5.593 | 5.773 | 5.250 |
| Equity | -409 | -244 | 313 | 1.311 | 2.181 | 1.744 | 2.755 | 3.613 | 4.196 | 4.174 |
| Long-term debt | 0 | 18 | 136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.492 | 3.155 | 2.406 | 1.000 | 1.378 | 444 | 1.186 | 1.843 | 1.470 | 1.004 |
| Total debt | 3.492 | 3.174 | 2.542 | 1.000 | 1.378 | 444 | 1.186 | 1.843 | 1.470 | 1.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2014 | — | — |
JA Management | Management | 2023 | — | — |
AN Management | Management | 2021 | — | — |
JS Management | Management | 2017 | — | — |
RB Management | Management | 2017 | — | — |
CL Management | Management | 2023 | — | — |
MH Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rekom Group A/S | Company | 100.0% | 100.0% | 2019 |
SALVADOR HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Worsøe | Management | 0 companies |
| Jonathan Andreas Grumme | Management | 0 companies |
| Adam Nederby Falbert | Management | 0 companies |
| Jesper Schaltz | Management | 0 companies |
| Rasmus Berger Frederiksen | Management | 0 companies |
| Christopher Lucas Norman Lyngbye | Management | 0 companies |
| Michael Halborg-Bendtsen | Management | 0 companies |