| Revenue | DKK 3,4M | +52% |
| EBITDA | DKK 539K | +202% |
| Net profit | DKK 576K | +394% |
| Total assets | DKK 866K | -78% |
| Equity | DKK 510K | +877% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 492 | 2.077 | 1.684 | 2.148 | 2.538 | 2.271 | 2.070 | 2.836 | 2.219 | 3.381 |
| Staff expenses | -375 | -1.909 | -1.461 | -1.798 | -2.267 | -2.177 | -1.699 | -2.721 | -2.746 | -2.843 |
| EBITDA | 56 | 73 | 101 | 213 | 21 | -118 | 21 | 115 | -526 | 539 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 56 | 73 | 101 | 213 | 21 | -118 | 21 | 115 | -526 | 539 |
| Net financials | -1 | -9 | -33 | -14 | -7 | -16 | -11 | 26 | 276 | 199 |
| Profit before tax | 55 | 65 | 68 | 199 | 14 | -134 | 10 | 141 | -250 | 738 |
| Tax | 13 | 16 | 23 | 48 | 4 | -0 | -0 | 34 | -55 | 162 |
| Net profit | 43 | 48 | 45 | 150 | 10 | -134 | 10 | 108 | -195 | 576 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 699 | 2.441 | 4.367 | 5.557 | 7.890 | 10.533 | 3.395 | 642 | 3.954 | 866 |
| Equity | 93 | 141 | 186 | 336 | 346 | 212 | 222 | 330 | -66 | 510 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 606 | 2.300 | 4.181 | 5.221 | 7.540 | 10.322 | 3.173 | 312 | 4.020 | 356 |
| Total debt | 606 | 2.300 | 4.181 | 5.221 | 7.544 | 10.322 | 3.173 | 312 | 4.020 | 356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
JR | Board of Directors | 2022 | — | — |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REXEN HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Thorstein Rexen | Chief Executive Officer | 0 companies |
| Kristian Arnøje | Chief Executive Officer | 0 companies |
| Sandor Neumann | Board of Directors | 0 companies |
| Jens Rom | Board of Directors | 0 companies |
| Finn Fabricius | Chairman | 0 companies |