| Revenue | DKK 4M | -100% |
| EBITDA | DKK 1,2B | +663% |
| Net profit | DKK 1,1B | +4800% |
| Total assets | DKK 130M | -89% |
| Equity | DKK 19M | -71% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 248.000 | 870.000 | 535.000 | 657.000 | 895.000 | 1.086.000 | 4.000 |
| Staff expenses | -113.000 | -413.000 | -321.000 | -320.000 | -389.000 | -446.000 | -4.000 |
| EBITDA | -3.000 | 105.000 | 12.000 | 18.000 | 80.000 | 152.000 | 1.159.000 |
| Depreciation & amort. | -11.000 | -79.000 | -94.000 | -0 | -0 | -0 | -0 |
| EBIT | -14.000 | 26.000 | -82.000 | 18.000 | 80.000 | 152.000 | 1.159.000 |
| Net financials | -6.000 | -52.000 | -75.000 | -66.000 | -85.000 | -113.000 | 1.081.000 |
| Profit before tax | -20.000 | -26.000 | -157.000 | -48.000 | -5.000 | 39.000 | 1.067.000 |
| Tax | -1.000 | 23.000 | 2.000 | 10.000 | 6.000 | 17.000 | -11.000 |
| Net profit | -19.000 | -49.000 | -175.000 | -58.000 | -11.000 | 22.000 | 1.078.000 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.001.000 | 1.303.000 | 1.063.000 | 1.118.000 | 1.165.000 | 1.231.000 | 130.000 |
| Equity | 304.000 | 316.000 | 85.000 | 61.000 | 66.000 | 65.000 | 19.000 |
| Long-term debt | 377.000 | 716.000 | 773.000 | 769.000 | 279.000 | 856.000 | 0 |
| Short-term debt | 216.000 | 250.000 | 187.000 | 265.000 | 795.000 | 287.000 | 111.000 |
| Total debt | 593.000 | 966.000 | 960.000 | 1.034.000 | 1.074.000 | 1.143.000 | 111.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2019 | — | — |
TH Management | Management | 2018 | — | — |
JN Unofficial title | Unofficial title | 2024 | — | — |
SF Founder | Founder | 2018 | — | — |
HB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P-Holding RelyOn Nutec A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Strøm | Management | 0 companies |
| Torben Harring | Management | 0 companies |
| Jakob Nymand Skafte-Pedersen | Unofficial title | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Allan Bach Pedersen | Chairman | 0 companies |
| Jan Damsgaard | Board of Directors | 0 companies |
| Jesper Teddy Lok | Board of Directors | 0 companies |
| Jakob Bo Thomasen | Chairman | 0 companies |
| Merete Søby | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |