| Revenue | DKK 1,9M | -1% |
| EBITDA | DKK -329K | -196% |
| Net profit | DKK -291K | -119% |
| Total assets | DKK 2,3M | +11% |
| Equity | DKK 470K | -38% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.481 | 4.764 | 3.257 | 3.565 | 4.157 | 3.853 | 3.386 | 3.630 | 1.760 | 2.055 | 2.352 | 1.869 | 1.855 |
| Staff expenses | -3.216 | -2.893 | -2.777 | -2.715 | -2.588 | -2.856 | -3.355 | -3.492 | -2.692 | -2.200 | -2.212 | -1.980 | -2.184 |
| EBITDA | -735 | 1.871 | 480 | 850 | 1.569 | 997 | 31 | 138 | -932 | -146 | 140 | -111 | -329 |
| Depreciation & amort. | -124 | -122 | -117 | -52 | -53 | -44 | -121 | -133 | -163 | -102 | -72 | -57 | -45 |
| EBIT | -859 | 1.750 | 363 | 798 | 1.515 | 952 | -89 | 6 | -1.095 | -247 | 69 | -168 | -373 |
| Net financials | 6 | -14 | 93 | 44 | 113 | 34 | 32 | 40 | 37 | -10 | -9 | -3 | 0 |
| Profit before tax | -854 | 1.736 | 455 | 842 | 1.628 | 986 | -58 | 46 | -1.059 | -258 | 60 | -170 | -373 |
| Tax | -212 | 434 | 117 | 196 | 358 | 217 | -12 | 10 | -233 | -57 | 13 | -37 | -82 |
| Net profit | -641 | 1.302 | 338 | 646 | 1.270 | 769 | -45 | 36 | -826 | -201 | 47 | -133 | -291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.058 | 6.004 | 5.907 | 5.739 | 7.383 | 5.967 | 3.914 | 4.945 | 4.449 | 3.426 | 2.305 | 2.072 | 2.309 |
| Equity | 559 | 1.860 | 2.199 | 2.845 | 3.114 | 2.884 | 1.838 | 1.874 | 1.048 | 847 | 894 | 761 | 470 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 |
| Short-term debt | 2.499 | 4.144 | 3.708 | 2.894 | 4.269 | 3.083 | 2.076 | 3.060 | 3.393 | 2.579 | 1.396 | 1.311 | 1.839 |
| Total debt | 2.499 | 4.144 | 3.708 | 2.894 | 4.269 | 3.083 | 2.076 | 3.060 | 3.393 | 2.579 | 1.411 | 1.311 | 1.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 1998 | — | — |
HJ Management | Management | 2009 | — | — |
KM Management | Management | 1997 | — | — |
PJ Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RDS GRUPPEN INVEST ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Aage Baunsgaard Helstrand | Management | 0 companies |
| Henrik Joakim Lassen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Joakim Lassen | Management | 0 companies |
| Erling Frithiof Nielsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |