| Revenue | DKK 15,9M | +22% |
| EBITDA | DKK 307K | -73% |
| Net profit | DKK 208K | -75% |
| Total assets | DKK 8M | -6% |
| Equity | DKK 2,7M | +8% |
| Employees | 29 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.089 | 5.344 | 10.904 | 13.015 | 15.864 |
| Staff expenses | -514 | -5.110 | -9.644 | -11.899 | -15.558 |
| EBITDA | 574 | 234 | 1.259 | 1.117 | 307 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 574 | 234 | 1.259 | 1.117 | 307 |
| Net financials | -4 | -4 | 0 | -24 | -23 |
| Profit before tax | 570 | 230 | 1.259 | 1.093 | 283 |
| Tax | 127 | 53 | 282 | 247 | 76 |
| Net profit | 444 | 177 | 978 | 846 | 208 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.898 | 3.432 | 5.911 | 8.453 | 7.971 |
| Equity | 944 | 680 | 1.658 | 2.504 | 2.711 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 955 | 2.743 | 4.238 | 5.921 | 5.206 |
| Total debt | 955 | 2.743 | 4.238 | 5.921 | 5.206 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
RF Management | Management | 2021 |
AV Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Fisker | Management | 0 companies |
| Aksel Vindel Duedahl | Management | 0 companies |
| Kenneth Underbjerg | Chairman | 0 companies |