| Revenue | DKK 2,2M | +179% |
| EBITDA | DKK 280K | +114% |
| Net profit | DKK -198K | +92% |
| Total assets | DKK 2,9M | -8% |
| Equity | DKK -3,6M | -6% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -169 | 1.279 | 789 | 2.198 |
| Staff expenses | -299 | -1.857 | -2.765 | -1.918 |
| EBITDA | -469 | -578 | -1.976 | 280 |
| Depreciation & amort. | -19 | -146 | -366 | -399 |
| EBIT | -488 | -725 | -2.342 | -118 |
| Net financials | -6 | -10 | -192 | -246 |
| Profit before tax | -494 | -735 | -2.535 | -364 |
| Tax | -107 | -111 | -109 | -166 |
| Net profit | -387 | -623 | -2.426 | -198 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 864 | 3.827 | 3.168 | 2.923 |
| Equity | -337 | -960 | -3.385 | -3.584 |
| Long-term debt | 0 | 3.773 | 5.671 | 5.381 |
| Short-term debt | 1.200 | 995 | 717 | 1.125 |
| Total debt | 1.200 | 4.767 | 6.388 | 6.506 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RP Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (1) | ||
SN Chief Executive Officer | Chief Executive Officer | 2021 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 50–66.65% | 50% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Nørrung Bøger | Chief Executive Officer | 0 companies |
| Robertas Paskauskas | Chief Executive Officer | 0 companies |
| Andreas Taus Nielsen | Board of Directors | 0 companies |