| Revenue | DKK -1,8M | -28% |
| EBITDA | DKK -4M | +7% |
| Net profit | DKK -4,6M | +9% |
| Total assets | DKK 2,1M | -47% |
| Equity | DKK 1,3M | +116% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 278 | -586 | -448 | -617 | -1.017 | -2.462 | -1.761 |
| Staff expenses | -3.047 | -1.764 | -1.853 | -1.956 | -1.605 | -1.836 | -2.238 |
| EBITDA | -2.768 | -2.350 | -2.301 | -2.573 | -2.622 | -4.300 | -3.999 |
| Depreciation & amort. | -223 | -230 | -260 | -275 | -321 | -342 | -343 |
| EBIT | -2.991 | -2.580 | -2.561 | -2.847 | -2.943 | -4.642 | -4.342 |
| Net financials | -145 | -74 | -121 | -112 | -118 | -903 | -777 |
| Profit before tax | -3.136 | -2.654 | -2.683 | -2.959 | -3.061 | -5.097 | -4.735 |
| Tax | -689 | -584 | -590 | -158 | -18 | -1 | -93 |
| Net profit | -2.448 | -2.070 | -2.092 | -2.801 | -3.043 | -5.096 | -4.642 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.365 | 4.340 | 2.835 | 2.891 | 3.552 | 3.969 | 2.084 |
| Equity | 2.602 | 533 | 440 | 50 | -2.993 | -8.089 | 1.276 |
| Long-term debt | 0 | 22 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 763 | 3.656 | 2.237 | 2.841 | 6.545 | 12.058 | 807 |
| Total debt | 763 | 3.678 | 2.237 | 2.841 | 6.545 | 12.058 | 807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORQUE ApS | Company | 100.0% | 100.0% | 2024 |
RBR Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Frederik Fürst | Management | 0 companies |
| René Eghammer | Board of Directors | 0 companies |
| Karsten Ree | Board of Directors | 0 companies |
| Christian Ree | Chairman | 0 companies |