| Revenue | DKK 3,9M | -11% |
| EBITDA | DKK 545K | -19% |
| Net profit | DKK 324K | -19% |
| Total assets | DKK 5,3M | +3% |
| Equity | DKK 2,2M | +2% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.015 | 5.006 | 4.645 | 4.426 | 3.947 |
| Staff expenses | -3.049 | -3.467 | -3.656 | -3.751 | -3.403 |
| EBITDA | 966 | 1.529 | 989 | 675 | 545 |
| Depreciation & amort. | -29 | -70 | -90 | -72 | -38 |
| EBIT | 937 | 1.459 | 898 | 603 | 507 |
| Net financials | -36 | -52 | -72 | -78 | -80 |
| Profit before tax | 901 | 1.408 | 827 | 525 | 427 |
| Tax | 211 | 316 | 198 | 127 | 103 |
| Net profit | 690 | 1.092 | 628 | 398 | 324 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.594 | 7.013 | 5.211 | 5.120 | 5.282 |
| Equity | 2.012 | 2.604 | 2.232 | 2.130 | 2.164 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.579 | 4.403 | 2.979 | 2.990 | 3.118 |
| Total debt | 5.579 | 4.403 | 2.979 | 2.990 | 3.118 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RA Management | Management | 2009 |
| Former (4) | ||
OS Audit | Audit | 2010 – 2013 |
VC Management | Management | 1996 – 1996 |
SS Chief Executive Officer | Chief Executive Officer | 2007 – 2009 |
NJ Audit | Audit | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1996 – 2005 | |
| Board of Directors | 1996 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Stefan Schmidt | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Roberto Arriaga Jimenez | Management | 0 companies |
| Søren Christensen | Board of Directors | 0 companies |
| Jens Aksglæde Larsen | Board of Directors | 0 companies |