| Revenue | DKK 30,8M | -11% |
| EBITDA | DKK 14,2M | -21% |
| Net profit | DKK 10,4M | -23% |
| Total assets | DKK 21,7M | -19% |
| Equity | DKK 13,5M | -18% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.580 | 14.068 | 15.218 | 14.482 | 14.736 | 17.988 | 19.542 | 19.342 | 17.703 | 22.058 | 29.829 | 34.434 | 30.752 |
| Staff expenses | -11.555 | -11.061 | -11.868 | -11.622 | -11.701 | -14.545 | -14.164 | -14.061 | -13.200 | -15.716 | -16.789 | -16.459 | -16.515 |
| EBITDA | 3.025 | 3.007 | 3.328 | 2.860 | 3.010 | 3.443 | 5.327 | 5.281 | 4.503 | 6.340 | 13.040 | 17.953 | 14.237 |
| Depreciation & amort. | -362 | -339 | -422 | -408 | -454 | -476 | -417 | -435 | -498 | -437 | -466 | -610 | -760 |
| EBIT | 2.663 | 2.668 | 2.906 | 2.452 | 2.556 | 2.967 | 4.910 | 4.846 | 4.005 | 5.903 | 12.574 | 17.343 | 13.477 |
| Net financials | 7 | 12 | 3 | -5 | 1 | -24 | -12 | -8 | -11 | -21 | -44 | 0 | -92 |
| Profit before tax | 2.671 | 2.679 | 2.909 | 2.447 | 2.557 | 2.943 | 4.898 | 4.838 | 3.994 | 5.882 | 12.530 | 17.343 | 13.385 |
| Tax | 688 | 686 | 714 | 558 | 578 | 664 | 1.096 | 1.089 | 888 | 1.302 | 2.769 | 3.908 | 3.011 |
| Net profit | 1.982 | 1.994 | 2.195 | 1.889 | 1.979 | 2.279 | 3.803 | 3.749 | 3.107 | 4.580 | 9.762 | 13.435 | 10.374 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.481 | 9.661 | 9.278 | 13.084 | 8.593 | 11.722 | 12.246 | 11.084 | 13.247 | 16.218 | 19.007 | 26.671 | 21.663 |
| Equity | 2.403 | 2.396 | 2.392 | 4.281 | 4.359 | 4.438 | 5.991 | 5.840 | 5.046 | 6.526 | 11.788 | 16.523 | 13.496 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 424 | 1.022 | 309 | 0 | 0 | 0 |
| Short-term debt | 6.642 | 6.711 | 6.471 | 8.285 | 3.968 | 6.762 | 5.507 | 3.922 | 6.384 | 8.194 | 5.841 | 7.545 | 6.655 |
| Total debt | 6.642 | 6.711 | 6.471 | 8.285 | 3.968 | 6.762 | 5.507 | 4.346 | 7.406 | 8.502 | 5.841 | 7.545 | 6.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1999 | — | — |
HS Audit | Audit | 1990 | — | — |
CH Management | Management | 2023 | — | — |
VD Management | Management | 1990 | — | — |
| Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RATIONEL HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Hans Struck | Audit | 0 companies |
| Claus Højer Nielsen | Management | 0 companies |
| Viggo Dresing | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Bo Anton Neergaard | Board of Directors | 0 companies |
| Lone Højer Nielsen | Board of Directors | 0 companies |
| Hans Jørgen Jensen | Board of Directors | 0 companies |
| Gert Nielsen | Chairman | 0 companies |
| Freddy Neergaard | Chairman | 0 companies |
| Jens Johansen | Chairman | 0 companies |
| Mads Neergaard | Board of Directors | 0 companies |
| Kåre Neergaard | Board of Directors | 0 companies |
| Erik Poulsen | Board of Directors | 0 companies |