| Revenue | DKK 6,8M | +37% |
| EBITDA | DKK 585K | -8% |
| Net profit | DKK 77K | -77% |
| Total assets | DKK 4,7M | +55% |
| Equity | DKK 241K | +64% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 3.183 | 4.248 | 4.967 | 6.812 |
| Staff expenses | -3.124 | -4.503 | -4.330 | -6.228 |
| EBITDA | 59 | -255 | 637 | 585 |
| Depreciation & amort. | -27 | -53 | -54 | -277 |
| EBIT | 33 | -308 | 583 | 308 |
| Net financials | -6 | -3 | -155 | -207 |
| Profit before tax | 27 | -311 | 429 | 101 |
| Tax | 6 | -68 | 100 | 24 |
| Net profit | 21 | -242 | 329 | 77 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 2.532 | 3.302 | 3.056 | 4.743 |
| Equity | 61 | -181 | 147 | 241 |
| Long-term debt | 247 | 247 | 269 | 1.377 |
| Short-term debt | 2.215 | 3.228 | 2.632 | 3.111 |
| Total debt | 2.462 | 3.475 | 2.901 | 4.489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
YellowBeard A/S | Company | 100.0% | 100.0% | 2024 |
RMI Holding ApS | Company | 10.0% | 10.0% | 2020 |
Greystar Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Rosholm Sørensen | Management | 0 companies |
| Daniel Møller | Board of Directors | 0 companies |
| Niclas Bovin-Olsson | Board of Directors | 0 companies |
| Jens Erik Thorndahl | Board of Directors | 0 companies |
| Jacob Rosholm | Board of Directors | 0 companies |
| Jonas Wilhelm Warnander | Chairman | 0 companies |
| Peter Randow | Chairman | 0 companies |