| Revenue | DKK 5M | -18% |
| EBITDA | DKK 28K | -85% |
| Net profit | DKK 70K | +77% |
| Total assets | DKK 15,4M | -22% |
| Equity | DKK 11,7M | +1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.768 | 8.207 | 7.451 | 7.115 | 7.132 | 6.043 | 4.434 | 5.365 | 5.022 | 8.145 | 13.072 | 7.366 | 6.054 | 4.954 |
| Staff expenses | -5.541 | -5.068 | -4.834 | -4.924 | -4.849 | -6.129 | -5.337 | -5.589 | -5.572 | -5.168 | -5.273 | -4.779 | -5.016 | -4.926 |
| EBITDA | 3.227 | 3.140 | 2.618 | 2.191 | 2.283 | -86 | -902 | -224 | -549 | 2.977 | 7.799 | 2.587 | 186 | 28 |
| Depreciation & amort. | -48 | -15 | -77 | -119 | -129 | -160 | -180 | -118 | -70 | -50 | -19 | -0 | -0 | -0 |
| EBIT | 3.179 | 3.125 | 2.541 | 2.072 | 2.153 | -247 | -1.082 | -342 | -620 | 2.926 | 7.780 | 2.587 | 186 | 28 |
| Net financials | 68 | 136 | 191 | 69 | 1 | -14 | -41 | -99 | -136 | -221 | -252 | -399 | -133 | 64 |
| Profit before tax | 3.247 | 3.261 | 2.733 | 2.141 | 2.155 | -260 | -1.123 | -441 | -756 | 2.705 | 7.527 | 2.188 | 52 | 92 |
| Tax | 815 | 820 | 687 | 510 | 489 | -51 | -239 | -69 | -150 | 601 | 1.661 | 472 | 13 | 22 |
| Net profit | 2.432 | 2.441 | 2.046 | 1.631 | 1.666 | -210 | -883 | -372 | -606 | 2.104 | 5.866 | 1.716 | 39 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.034 | 14.406 | 16.277 | 15.334 | 16.165 | 18.829 | 14.861 | 23.149 | 24.983 | 21.327 | 25.520 | 26.528 | 19.659 | 15.422 |
| Equity | 9.696 | 9.136 | 8.682 | 9.313 | 9.978 | 7.469 | 6.586 | 6.214 | 5.608 | 7.712 | 12.578 | 11.894 | 11.634 | 11.703 |
| Long-term debt | 18 | 13 | 13 | 23 | 33 | 84 | 324 | 393 | 243 | 460 | 1.646 | 452 | 5 | 16 |
| Short-term debt | 6.339 | 5.270 | 7.595 | 6.021 | 6.187 | 11.360 | 8.276 | 16.935 | 19.133 | 13.155 | 11.295 | 14.182 | 8.020 | 3.703 |
| Total debt | 6.339 | 5.270 | 7.595 | 6.021 | 6.187 | 11.360 | 8.276 | 16.935 | 19.376 | 13.615 | 12.942 | 14.634 | 8.025 | 3.719 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
ET | Audit | 1989 | — | — |
CR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REMNOT ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Cederholm-Johansen | Chief Executive Officer | 0 companies |
| Henrik Bredning Sørensen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Christian Reimer Hansen | Chief Executive Officer | 0 companies |
| Jens Jørgen Merton Hansen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Selma Dervisevic | Board of Directors | 0 companies |
| Dorte Merton Essing | Board of Directors | 0 companies |
| Torben Paulin | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Morten Herman Grøn-Hansen | Board of Directors | 0 companies |
| Lars Langvad Pedersen | Board of Directors | 0 companies |
| Søren Wolsgård | Board of Directors | 0 companies |
| Ellen Hansen | Board of Directors | 0 companies |
| Finn Hjernø Offersen | Board of Directors | 0 companies |
| Svend-Axel Nilsson | Chairman | 0 companies |
| Preben Hardy Niebur | Chairman | 0 companies |
| Susanne Kastberg Hansen | Chairman | 0 companies |
| Flemming Merton Hansen | Board of Directors | 0 companies |
| Ole Lysgård Madsen | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Ole Elmegaard Mortensen | Board of Directors | 0 companies |
| Maria Dagmar Olsen | Board of Directors | 0 companies |