| Revenue | DKK -968K | -24% |
| EBITDA | DKK -1,4M | +54% |
| Net profit | DKK -987K | +63% |
| Total assets | DKK 19,7M | -3% |
| Equity | DKK 11,6M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.092 | 12.072 | 13.849 | 17.951 | 17.048 | 17.174 | 16.963 | 16.594 | 17.199 | 10.062 | 31.106 | -1.269 | -968 |
| Staff expenses | -10.776 | -10.580 | -10.836 | -14.094 | -14.920 | -15.558 | -14.286 | -14.122 | -12.994 | -12.805 | -10.089 | -1.453 | -468 |
| EBITDA | 1.316 | 1.492 | 3.013 | 3.857 | 2.129 | 1.615 | 2.657 | 2.472 | 4.205 | -2.826 | 21.017 | -3.137 | -1.435 |
| Depreciation & amort. | -1.646 | -1.070 | -1.000 | -1.067 | -1.112 | -1.082 | -1.193 | -1.076 | -988 | -927 | -798 | -3 | -3 |
| EBIT | -330 | 421 | 2.014 | 2.790 | 1.017 | 534 | 1.464 | 1.396 | 3.217 | -3.753 | 20.218 | -3.140 | -1.438 |
| Net financials | -233 | -380 | -480 | -429 | -381 | -326 | -368 | -293 | -220 | -184 | -29 | 413 | 451 |
| Profit before tax | -562 | 41 | 1.534 | 2.361 | 636 | 208 | 1.096 | 1.103 | 2.996 | -3.937 | 20.190 | -2.727 | -987 |
| Tax | -104 | 23 | 442 | 571 | 204 | 79 | 285 | 292 | 710 | -807 | 4.520 | -37 | -0 |
| Net profit | -458 | 18 | 1.092 | 1.790 | 432 | 129 | 811 | 811 | 2.286 | -3.131 | 15.670 | -2.690 | -987 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.072 | 21.543 | 21.377 | 23.940 | 25.938 | 27.059 | 26.819 | 29.590 | 30.846 | 29.478 | 18.673 | 20.290 | 19.741 |
| Equity | 4.456 | 4.474 | 5.566 | 7.156 | 7.088 | 7.017 | 7.828 | 8.656 | 13.615 | 9.084 | 15.254 | 12.564 | 11.576 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 445 | 1.151 | 2.500 | 0 | 0 | 0 |
| Short-term debt | 16.072 | 16.569 | 15.274 | 16.270 | 18.390 | 19.620 | 18.284 | 19.517 | 14.667 | 17.168 | 3.416 | 7.726 | 8.165 |
| Total debt | 16.072 | 16.569 | 15.274 | 16.270 | 18.390 | 19.620 | 18.284 | 19.962 | 15.818 | 19.667 | 3.416 | 7.726 | 8.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 1986 | — | — |
ET | Audit | 1986 | — | — |
JG Management | Management | 1986 | — | — |
BA Management | Management | 1986 | — | — |
MR Management | Management | 2006 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Chairman | 1986 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
6R HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
MARIE REMMER HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Remmer | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Georg Kristensen | Management | 0 companies |
| Bjarne Aage Bille Steffensen | Management | 0 companies |
| Martin Remmer | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Lars Åke Stensman | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Per Erland | Board of Directors | 0 companies |
| Morten Damgaard | Chairman | 0 companies |
| Peter Rothschild | Board of Directors | 0 companies |
| Preben Erik Weissenborn | Board of Directors | 0 companies |
| Kim Voigt Juhlin | Board of Directors | 0 companies |
| Jan Anwall | Board of Directors | 0 companies |
| Ivan Eldor Nielsen | Board of Directors | 0 companies |
| Kurt Flemming Holmsted | Board of Directors | 0 companies |
| Christian Dalum | Chairman | 0 companies |
| Johnny Mikael Bentsen | Board of Directors | 0 companies |
| Ole Mikkelsen | Board of Directors | 0 companies |
| Marie Sommer Remmer Aalbæk | Board of Directors | 0 companies |
| Gustav Adolf Susaa | Board of Directors | 0 companies |
| Sven Olof Valentin Agnesund | Board of Directors | 0 companies |