| Revenue | DKK 10,7M | -21% |
| EBITDA | DKK -1,9M | -169% |
| Net profit | DKK -3,5M | -386% |
| Total assets | DKK 27,2M | -11% |
| Equity | DKK 6,4M | -36% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.041 | 8.479 | 9.681 | 9.595 | 8.853 | 8.940 | 8.571 | 7.457 | 9.129 | 13.497 | 13.527 | 10.686 |
| Staff expenses | -8.046 | -7.603 | -7.773 | -8.325 | -9.140 | -8.135 | -7.050 | -6.212 | -7.195 | -9.228 | -10.743 | -12.597 |
| EBITDA | 995 | 876 | 1.908 | 1.270 | -287 | 804 | 1.520 | 1.245 | 1.934 | 4.266 | 2.785 | -1.911 |
| Depreciation & amort. | 328 | -403 | -552 | -742 | -1.074 | -602 | -715 | -624 | -699 | -670 | -773 | -890 |
| EBIT | 667 | 473 | 1.356 | 528 | -1.361 | 202 | 806 | 622 | 1.235 | 3.596 | 2.012 | -2.801 |
| Net financials | -195 | -138 | -217 | -262 | -240 | -219 | -281 | -261 | -137 | -18 | -395 | -837 |
| Profit before tax | 471 | 335 | 1.139 | 266 | -1.602 | -17 | 525 | 360 | 1.098 | 3.578 | 1.617 | -3.638 |
| Tax | 117 | 83 | 277 | 68 | -346 | -27 | 148 | 85 | 245 | 785 | 381 | -105 |
| Net profit | 355 | 252 | 862 | 198 | -1.255 | 10 | 377 | 275 | 853 | 2.793 | 1.235 | -3.533 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.312 | 13.521 | 15.045 | 18.181 | 16.909 | 17.715 | 15.657 | 17.221 | 17.364 | 26.448 | 30.638 | 27.230 |
| Equity | 3.997 | 4.249 | 5.111 | 5.309 | 5.104 | 5.114 | 5.492 | 5.767 | 6.620 | 9.212 | 9.948 | 6.415 |
| Long-term debt | 25 | 0 | 0 | 1.393 | 1.156 | 918 | 681 | 809 | 768 | 516 | 418 | 333 |
| Short-term debt | 8.265 | 9.239 | 9.834 | 11.313 | 10.649 | 11.683 | 9.485 | 10.497 | 9.574 | 16.281 | 19.715 | 20.031 |
| Total debt | 8.290 | 9.239 | 9.834 | 12.706 | 11.805 | 12.600 | 10.166 | 11.306 | 10.342 | 16.798 | 20.134 | 20.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Audit | Audit | 1993 | — | — |
LS Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAMA HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Steen Henriksen | Audit | 0 companies |
| Lars Storm | Founder | 0 companies |
| Per Rasmus Rasmussen | Chairman | 0 companies |
| Per Rathsach Storm | Board of Directors | 0 companies |
| Svend Egon Hansen Storm | Board of Directors | 0 companies |
| Lisbet Husmann Storm | Chairman | 0 companies |
| Steen Sørensen | Board of Directors | 0 companies |
| Rasmus Lismann Storm | Board of Directors | 0 companies |
| Max Krasnik | Chairman | 0 companies |
| Marie Johanne Lismann Storm | Chairman | 0 companies |