| Revenue | DKK 1M | -22% |
| EBITDA | DKK 33K | -90% |
| Net profit | DKK -207K | -643% |
| Total assets | DKK 1,7M | -7% |
| Equity | DKK -919K | -29% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 286 | 260 | 728 | 2.422 | 1.977 | 1.322 | 1.027 |
| Staff expenses | -1.744 | -2.456 | -2.158 | -1.624 | -1.751 | -979 | -994 |
| EBITDA | -1.459 | -2.196 | -1.430 | 798 | 226 | 343 | 33 |
| Depreciation & amort. | -161 | -584 | -881 | -187 | -28 | -11 | -0 |
| EBIT | -1.620 | -2.780 | -2.311 | 611 | 198 | 332 | 33 |
| Net financials | -75 | -95 | -51 | -627 | 222 | -238 | -261 |
| Profit before tax | -1.695 | -2.874 | -2.362 | -17 | 420 | 95 | -227 |
| Tax | -0 | -887 | -519 | -3 | 93 | 56 | -20 |
| Net profit | -1.695 | -1.988 | -1.843 | -14 | 328 | 38 | -207 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.316 | 7.675 | 11.143 | 10.045 | 1.947 | 1.828 | 1.705 |
| Equity | -1.195 | 817 | -1.064 | -1.077 | -750 | -712 | -919 |
| Long-term debt | 5.566 | 5.539 | 7.295 | 7.409 | 226 | 0 | 0 |
| Short-term debt | 946 | 1.318 | 3.152 | 3.713 | 2.471 | 2.539 | 2.625 |
| Total debt | 6.511 | 6.858 | 10.447 | 11.122 | 2.697 | 2.539 | 2.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2021 | — | — |
HC Management | Management | 2017 | — | — |
NK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Skåren | Management | 0 companies |
| Hans Christian Stig Dalsgaard Nielsen | Management | 0 companies |
| Ninna Kryger | Management | 0 companies |
| Klaus Jensen | Chairman | 0 companies |
| Martin Hansen | Board of Directors | 0 companies |
| Andreas Viljugrein | Board of Directors | 0 companies |
| Mikael Bengt Åke Hammarin | Board of Directors | 0 companies |