| Revenue | DKK 22,3M | +6% |
| EBITDA | DKK 3,6M | +135% |
| Net profit | DKK 1,9M | +142% |
| Total assets | DKK 25,8M | +32% |
| Equity | DKK 9,8M | -24% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.333 | 15.966 | 10.327 | 12.953 | 15.170 | 14.742 | 16.219 | 18.667 | 15.114 | 17.190 | 25.057 | 21.502 | 21.173 | 22.341 |
| Staff expenses | -15.597 | -15.128 | -11.232 | -11.630 | -14.110 | -12.676 | -13.092 | -15.530 | -13.516 | -15.418 | -16.138 | -17.874 | -19.650 | -18.761 |
| EBITDA | -3.365 | 793 | -905 | 1.323 | 991 | 1.948 | 3.127 | 3.047 | 1.592 | 1.771 | 8.918 | 3.628 | 1.523 | 3.580 |
| Depreciation & amort. | 304 | -219 | -116 | -73 | -95 | -161 | -253 | -418 | -431 | -548 | -726 | -727 | -745 | -1.188 |
| EBIT | -3.669 | 573 | -1.021 | 1.250 | 896 | 1.787 | 2.874 | 2.629 | 1.161 | 1.223 | 8.192 | 2.902 | 778 | 2.392 |
| Net financials | -299 | -319 | -422 | -367 | -270 | -266 | -146 | -151 | -107 | -81 | -209 | -36 | 188 | 40 |
| Profit before tax | -2.009 | 255 | -844 | 883 | 626 | 1.521 | 2.728 | 2.478 | 1.053 | 1.142 | 7.983 | 2.866 | 967 | 2.432 |
| Tax | 980 | 209 | 300 | 197 | 145 | 348 | 610 | 569 | 267 | 258 | 1.786 | 645 | 187 | 548 |
| Net profit | -2.989 | 45 | -1.144 | 686 | 481 | 1.174 | 2.119 | 1.909 | 786 | 884 | 6.197 | 2.221 | 780 | 1.884 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.153 | 11.754 | 8.096 | 10.184 | 11.438 | 8.139 | 10.235 | 10.306 | 9.548 | 13.596 | 19.740 | 21.270 | 19.611 | 25.805 |
| Equity | 452 | 498 | -646 | 40 | 522 | 1.695 | 3.814 | 4.723 | 3.809 | 4.193 | 9.890 | 12.111 | 12.891 | 9.775 |
| Long-term debt | 790 | 2.000 | 2.000 | 1.700 | 1.700 | 1.700 | 700 | 218 | 0 | 0 | 169 | 138 | 0 | 1.796 |
| Short-term debt | 11.911 | 9.256 | 6.742 | 8.444 | 9.216 | 4.743 | 5.267 | 4.342 | 5.120 | 8.655 | 7.638 | 7.586 | 5.110 | 12.461 |
| Total debt | 12.701 | 11.256 | 8.742 | 10.144 | 10.916 | 6.443 | 5.967 | 4.559 | 5.120 | 8.655 | 7.807 | 7.724 | 5.110 | 14.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Founder | Founder | 1998 | — | — |
FL Management | Management | 2006 | — | — |
RM Management | Management | 2013 | — | — |
| Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Koble ApS | Company | 100.0% | 100.0% | 2023 |
R.M. HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Filtenborg | Founder | 0 companies |
| Finn Lykke Hemmingsen | Management | 0 companies |
| Rasmus Møller Pedersen | Management | 0 companies |
| ALBERT PEDERSEN, STATSAUTORISEREDE REVISORER I/S | Audit | 0 companies |
| Mikael Rubenius | Board of Directors | 0 companies |
| Anna Birte Andersen | Board of Directors | 0 companies |
| John Williams Larsen | Board of Directors | 0 companies |
| Michael Wenneberg Drejer Jacobsen | Board of Directors | 0 companies |
| Anders Colding Lund Petersen | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |
| Michael Hemicke | Chairman | 0 companies |
| Anne-Lise Arnberg Filtenborg | Chairman | 0 companies |
| Søren Brinks Larsen | Chairman | 0 companies |
| Søren Torp Laursen | Chairman | 0 companies |