| Revenue | DKK 2,8M | -63% |
| EBITDA | DKK -1,9M | -937% |
| Net profit | DKK -1,5M | -964% |
| Total assets | DKK 853K | -61% |
| Equity | DKK -398K | -137% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.714 | 3.662 | 4.514 | 6.027 | 5.528 | 5.697 | 8.613 | 9.116 | 7.528 | 2.765 |
| Staff expenses | -2.671 | -3.528 | -3.605 | -5.011 | -5.430 | -4.703 | -7.413 | -8.163 | -7.305 | -4.635 |
| EBITDA | 1.043 | 133 | 909 | 1.016 | 98 | 995 | 1.199 | 953 | 223 | -1.870 |
| Depreciation & amort. | -0 | -4 | -5 | -5 | -1 | -5 | -6 | -6 | -0 | -0 |
| EBIT | 1.043 | 129 | 904 | 1.010 | 97 | 989 | 1.194 | 947 | 223 | -1.870 |
| Net financials | -14 | -76 | 6 | -2 | -0 | -3 | -8 | -5 | 0 | -24 |
| Profit before tax | 1.029 | 53 | 910 | 1.008 | 97 | 987 | 1.186 | 942 | 223 | -1.894 |
| Tax | 260 | 23 | 208 | 231 | 25 | 219 | 263 | 209 | 51 | -411 |
| Net profit | 769 | 30 | 702 | 777 | 72 | 767 | 923 | 733 | 172 | -1.483 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.244 | 951 | 1.619 | 3.352 | 2.693 | 2.920 | 3.441 | 3.329 | 2.207 | 853 |
| Equity | 819 | 124 | 646 | 1.003 | 475 | 1.243 | 1.565 | 1.498 | 1.085 | -398 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.425 | 827 | 973 | 2.348 | 2.217 | 1.678 | 1.876 | 1.831 | 1.122 | 1.251 |
| Total debt | 1.425 | 827 | 973 | 2.348 | 2.217 | 1.678 | 1.876 | 1.831 | 1.122 | 1.251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Founder | Founder | 2014 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN GRAESER HOLDING APS | Company | 100.0% | 100.0% | 2023 |
OEC ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Emil Frølund Thomsen | Founder | 0 companies |
| Martin Jagd Graeser | Chief Executive Officer | 0 companies |
| Lars Sander Matjeka | Chairman | 0 companies |
| Lars Møller Jørgensen | Board of Directors | 0 companies |
| Anders Rahr | Chairman | 0 companies |
| Lutz Könnecker | Chairman | 0 companies |
| Jesper Kramer | Chairman | 0 companies |
| Torsten Stiig Jansen | Chairman | 0 companies |