| Revenue | DKK 1,7M | +72% |
| EBITDA | DKK -339K | -479% |
| Net profit | DKK -277K | -433% |
| Total assets | DKK 878K | +25% |
| Equity | DKK 94K | -75% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.052 | 1.714 | -6 | 1.112 | 514 | 2.479 | 1.902 | 4.281 | 175 | 646 | 744 | 1.648 | 1.009 | 1.735 |
| Staff expenses | -1.055 | -1.213 | -167 | -969 | -518 | -1.443 | -1.652 | -4.243 | -578 | -562 | -557 | -1.694 | -919 | -2.074 |
| EBITDA | 997 | -482 | 192 | 143 | -4 | 1.036 | 250 | 38 | -403 | 85 | 187 | -46 | 89 | -339 |
| Depreciation & amort. | 10 | -10 | -10 | -10 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 988 | -491 | 182 | 134 | -9 | 1.036 | 250 | 38 | -403 | 85 | 187 | -46 | 89 | -339 |
| Net financials | -17 | -11 | 12 | -8 | 10 | -76 | 0 | -15 | -36 | 15 | 28 | 1 | 19 | -16 |
| Profit before tax | 971 | -238 | 171 | 125 | 1 | 959 | 250 | 23 | -439 | 100 | 215 | -45 | 108 | -355 |
| Tax | 242 | 121 | 41 | 34 | 2 | 213 | 55 | 7 | -96 | 23 | 49 | -8 | 25 | -78 |
| Net profit | 729 | -359 | 130 | 91 | -1 | 747 | 195 | 17 | -343 | 77 | 166 | -37 | 83 | -277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.467 | 1.546 | 4.164 | 769 | 463 | 1.438 | 1.442 | 4.311 | 336 | 397 | 560 | 785 | 701 | 878 |
| Equity | 298 | 457 | 327 | 418 | 417 | 1.164 | 559 | 575 | 232 | 309 | 475 | 438 | 371 | 94 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 32 | 32 | 0 | 0 | 0 |
| Short-term debt | 1.169 | 1.089 | 3.837 | 351 | 46 | 274 | 883 | 3.736 | 71 | 56 | 53 | 347 | 330 | 785 |
| Total debt | 1.169 | 1.089 | 3.837 | 351 | 46 | 274 | 883 | 3.736 | 104 | 88 | 85 | 347 | 330 | 785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
PJ Management | Management | 1997 | — | — |
RZ Management | Management | 2006 | — | — |
MR Management | Management | 2006 | — | — |
JB Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RZC INVEST ApS | Company | 100.0% | 100.0% | 2019 |
MRK INVEST ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Poul Jørgen Antonsen | Management | 0 companies |
| Ryszard Zbigniew Cabaj | Management | 0 companies |
| Mogens Rudbeck Kamper | Management | 0 companies |
| Jens Bastholm Green | Audit | 0 companies |