| Revenue | DKK 1,6M | +50% |
| EBITDA | DKK 347K | +4314% |
| Net profit | DKK 102K | +215% |
| Total assets | DKK 853K | +0% |
| Equity | DKK 109K | +1358% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -942 | -127 | 531 | -104 | 308 | 472 | 773 | 978 | 1.051 | 1.580 |
| Staff expenses | -436 | -55 | -0 | -0 | -0 | -375 | -441 | -510 | -1.043 | -1.100 |
| EBITDA | -1.378 | -183 | 531 | -104 | 308 | 98 | 332 | 439 | 8 | 347 |
| Depreciation & amort. | -191 | -327 | -0 | -0 | -38 | -112 | -162 | -132 | -142 | -229 |
| EBIT | -1.569 | -510 | 531 | -104 | 270 | -15 | 169 | 307 | -134 | 118 |
| Net financials | -160 | -118 | -102 | -76 | -6 | -11 | -5 | -0 | -15 | -17 |
| Profit before tax | -1.729 | -627 | 429 | -181 | 264 | -25 | 164 | 307 | -150 | 102 |
| Tax | -0 | -0 | -163 | -40 | -0 | -0 | -0 | -0 | -61 | -0 |
| Net profit | -1.729 | -627 | 592 | -141 | 264 | -25 | 164 | 307 | -88 | 102 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.253 | 774 | 215 | 151 | 658 | 500 | 765 | 1.160 | 855 | 853 |
| Equity | -1.679 | -2.307 | -1.714 | 50 | 314 | 89 | 344 | 550 | 7 | 109 |
| Long-term debt | 2.902 | 3.018 | 1.909 | 81 | 256 | 153 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 63 | 20 | 20 | 88 | 258 | 421 | 610 | 847 | 744 |
| Total debt | 2.932 | 3.080 | 1.930 | 101 | 343 | 411 | 421 | 610 | 847 | 744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2016 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kadeau ApS | Company | 50.0% | 50.0% | 2024 |
RindHelsbro ApS | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Rind Helsbro | Management | 0 companies |
| Marcel Dorrego Vignole | Chief Executive Officer | 0 companies |
| Magnus Klein Kofoed | Board of Directors | 0 companies |
| Christina Rind Helsbro | Board of Directors | 0 companies |
| Rasmus Kofoed | Chairman | 0 companies |
| Nicolai Nørregaard | Chairman | 0 companies |