| Revenue | DKK 484K | -21% |
| EBITDA | DKK 57K | -69% |
| Net profit | DKK 36K | -75% |
| Total assets | DKK 468K | -14% |
| Equity | DKK 256K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 122 | 444 | 590 | 527 | 621 | 661 | 824 | 549 | 726 | 1.445 | 713 | 609 | 484 |
| Staff expenses | -96 | -265 | -510 | -484 | -520 | -600 | -783 | -744 | -616 | -1.081 | -515 | -423 | -426 |
| EBITDA | 26 | 179 | 80 | 42 | 101 | 60 | 41 | -194 | 111 | 364 | 198 | 185 | 57 |
| Depreciation & amort. | -0 | -0 | -7 | -11 | -13 | -18 | -20 | -23 | -11 | -5 | -0 | -0 | -0 |
| EBIT | 26 | 179 | 73 | 31 | 88 | 43 | 21 | -217 | 99 | 359 | 198 | 185 | 57 |
| Net financials | -0 | -1 | -0 | -3 | -2 | -4 | 1 | -3 | -1 | -5 | -4 | -0 | -5 |
| Profit before tax | 25 | 179 | 73 | 29 | 86 | 39 | 22 | -221 | 98 | 354 | 194 | 185 | 52 |
| Tax | 7 | 48 | 23 | 9 | 22 | 14 | 8 | -45 | 23 | 81 | 47 | 45 | 16 |
| Net profit | 18 | 131 | 51 | 20 | 64 | 24 | 14 | -176 | 75 | 273 | 148 | 140 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 151 | 324 | 466 | 353 | 467 | 435 | 560 | 277 | 556 | 786 | 540 | 546 | 468 |
| Equity | 57 | 188 | 239 | 209 | 273 | 248 | 261 | 86 | 161 | 133 | 281 | 321 | 256 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 |
| Short-term debt | 94 | 136 | 227 | 141 | 194 | 173 | 276 | 191 | 395 | 653 | 259 | 199 | 212 |
| Total debt | 94 | 136 | 227 | 141 | 194 | 173 | 276 | 191 | 395 | 653 | 259 | 225 | 212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 1996 | — | — |
KL Management | Management | 2021 | — | — |
| Audit | 1984 | — | — | |
OW Management | Management | 1984 | — | — |
FC Management | Management | 1984 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SH Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Raaby Schøler Holding ApS | Company | 100.0% | 100.0% | 2017 |
Stibol Holding Aps | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ingemann Brixhuus | Management | 0 companies |
| Karin Lyngby Christensen | Management | 0 companies |
| Statsaut. revisor Jørgen Schla nbusch | Audit | 0 companies |
| Orla Washington Bennett | Management | 0 companies |
| Fulvio Capuzzi | Management | 0 companies |
| Anette Raaby | Chief Executive Officer | 0 companies |
| Søren Henrik Krause | Audit | 0 companies |
| Allan Lund Christensen | Board of Directors | 0 companies |
| Mogens Dan Andersen | Board of Directors | 0 companies |
| Steen Løgstrup | Board of Directors | 0 companies |