| Revenue | DKK 670K | +1% |
| EBITDA | DKK -13K | -107% |
| Net profit | DKK -30K | -117% |
| Total assets | DKK 525K | +17% |
| Equity | DKK -66K | -83% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 337 | 376 | 449 | 581 | 665 | 670 |
| Staff expenses | -437 | -363 | -552 | -558 | -479 | -683 |
| EBITDA | -101 | 13 | -103 | 22 | 186 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -3 |
| EBIT | -101 | 13 | -103 | 22 | 182 | -16 |
| Net financials | -12 | -13 | -29 | -31 | -6 | -14 |
| Profit before tax | -113 | 0 | -132 | -8 | 176 | -30 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -113 | 0 | -132 | -8 | 176 | -30 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 241 | 291 | 313 | 402 | 450 | 525 |
| Equity | -113 | -112 | -204 | -212 | -36 | -66 |
| Long-term debt | 220 | 177 | 104 | 81 | 65 | 22 |
| Short-term debt | 133 | 226 | 413 | 534 | 421 | 569 |
| Total debt | 354 | 403 | 517 | 615 | 486 | 591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Founder | Founder | 2019 | — | — |
HM Management | Management | 2019 | — | — |
RM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2019 | |
| Individual | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rayna Michelle Willis | Founder | 0 companies |
| Hjalti Magnus Hjaltason | Management | 0 companies |
| Rayna Michelle Willis | Chief Executive Officer | 0 companies |