| Revenue | DKK 14,9M | +102% |
| EBITDA | DKK -1,7M | +9% |
| Net profit | DKK -2,3M | +1% |
| Total assets | DKK 6,2M | +17% |
| Equity | DKK -9,5M | -32% |
| Employees | 37 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 434 | 644 | 947 | 3.321 | 2.322 | 1.035 | 1.277 | 2.376 | 7.367 | 14.910 |
| Staff expenses | -736 | -846 | -2.768 | -2.310 | -2.692 | -2.582 | -3.734 | -7.761 | -9.274 | -16.638 |
| EBITDA | -303 | -202 | -1.821 | 1.012 | -369 | -1.547 | -2.457 | -5.384 | -1.907 | -1.728 |
| Depreciation & amort. | -0 | -14 | -0 | -25 | -166 | -584 | -140 | -140 | -673 | -506 |
| EBIT | -303 | -217 | -1.821 | 986 | -535 | -2.131 | -2.597 | -5.524 | -2.580 | -2.234 |
| Net financials | -8 | -35 | -120 | -89 | -44 | -48 | -110 | -150 | -399 | -538 |
| Profit before tax | -311 | -252 | -1.941 | 897 | -579 | -2.179 | -2.707 | -5.675 | -2.979 | -2.772 |
| Tax | -0 | -44 | -268 | -38 | -127 | -271 | -0 | -1.248 | -655 | -468 |
| Net profit | -311 | -208 | -1.674 | 936 | -452 | -1.908 | -2.707 | -4.426 | -2.323 | -2.304 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 359 | 830 | 833 | 2.186 | 1.763 | 1.328 | 3.703 | 5.308 | 6.185 |
| Equity | -261 | -269 | -1.942 | -757 | 780 | 292 | -2.415 | -4.899 | -7.223 | -9.527 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 261 | 627 | 2.772 | 1.589 | 1.346 | 1.471 | 3.743 | 8.510 | 12.030 | 15.322 |
| Total debt | 261 | 627 | 2.772 | 1.589 | 1.346 | 1.471 | 3.743 | 8.510 | 12.030 | 15.322 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2015 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LINDHARDT OG RINGHOF FORLAG A/S | Company | 50.0% | 50.0% | 2020 |
LeRSS Passiv Formuepleje ApS | Company | 33.3% | 33.3% | 2020 |
RD Investment I/S | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Christensen | Management | 0 companies |
| Ruben Samuel Sørensen | Chief Executive Officer | 0 companies |
| Mikkel Wolter Lindblom | Management | 0 companies |
| Cliff Thaudahl Hansen | Chairman | 0 companies |
| Søren Stevnhoved | Board of Directors | 0 companies |