| Revenue | DKK 19,5M | — |
| EBITDA | DKK 19,3M | -13% |
| Net profit | DKK 22,1M | -4% |
| Total assets | DKK 72,4M | +40% |
| Equity | DKK 59,2M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -9 | -8 | -8 | -8 | -6 | -9 | -13 | -14 | -14 | -382 | — | 19.503 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -9 | -8 | -8 | -8 | -6 | -9 | -13 | -14 | -14 | -382 | 22.182 | 19.322 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -9 | -8 | -8 | -8 | -6 | -9 | -13 | -14 | -14 | -382 | 22.182 | 19.322 |
| Net financials | 1.303 | 1.828 | 2.181 | 3.229 | 5.445 | 5.530 | 5.988 | 9.753 | 11.511 | 8.399 | 6.751 | 23.316 | 23.645 |
| Profit before tax | 1.291 | 1.819 | 2.172 | 3.221 | 5.436 | 5.524 | 5.979 | 9.739 | 11.497 | 8.385 | 6.369 | 23.075 | 22.762 |
| Tax | -5 | -8 | 20 | 1 | -2 | -2 | 26 | -4 | 123 | 0 | -349 | 144 | 641 |
| Net profit | 1.296 | 1.827 | 2.152 | 3.220 | 5.438 | 5.525 | 5.953 | 9.743 | 11.374 | 8.385 | 6.718 | 22.931 | 22.121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.324 | 9.096 | 10.592 | 12.003 | 14.658 | 16.027 | 18.335 | 25.114 | 31.020 | 34.640 | 36.725 | 51.717 | 72.380 |
| Equity | 7.811 | 8.695 | 10.175 | 10.522 | 14.449 | 15.879 | 18.250 | 24.954 | 30.817 | 34.332 | 34.307 | 51.422 | 59.187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 513 | 400 | 417 | 1.482 | 210 | 148 | 85 | 161 | 203 | 308 | 2.418 | 294 | 13.193 |
| Total debt | 513 | 400 | 417 | 1.482 | 210 | 148 | 85 | 161 | 203 | 308 | 2.418 | 294 | 13.193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RT Management | Management | 2025 | — | — |
UM Founder | Founder | 2003 | — | — |
DW Founder | Founder | 2003 | — | — |
EC Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Thomas James Bell | Management | 0 companies |
| Ulrik Merrild | Founder | 0 companies |
| David William Kidd | Founder | 0 companies |
| Erinn Colette O'Sullivan | Management | 0 companies |