| Revenue | DKK 89K | -64% |
| EBITDA | DKK 89K | -64% |
| Net profit | DKK 1M | -65% |
| Total assets | DKK 88,3M | +5% |
| Equity | DKK 13,2M | +8% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | -533 | 1.087 | -503 | -526 | -449 | 12.291 | 81 | 108 | 103 | 249 | 89 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -42 | -533 | 1.087 | -503 | -526 | -449 | 12.291 | 81 | 108 | 103 | 249 | 89 |
| Depreciation & amort. | -0 | -0 | -0 | -36 | -36 | -36 | -22 | -22 | -22 | -22 | -22 | -22 |
| EBIT | -42 | -533 | 1.087 | -539 | -562 | -485 | 12.269 | 59 | 86 | 82 | 227 | 68 |
| Net financials | -702 | 1.109 | 12.854 | 3.290 | 4.107 | 2.035 | 2.113 | -2.381 | -133 | 3 | 2.805 | 1.013 |
| Profit before tax | -743 | 576 | 13.941 | 2.751 | 3.544 | 1.550 | 14.381 | -2.322 | -47 | 85 | 3.032 | 1.080 |
| Tax | -0 | -0 | -0 | -0 | -376 | -39 | 2.028 | 43 | 37 | 41 | 87 | 56 |
| Net profit | -743 | 576 | 13.941 | 2.751 | 3.921 | 1.589 | 12.354 | -2.365 | -85 | 45 | 2.944 | 1.024 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.389 | 36.983 | 66.026 | 72.945 | 64.359 | 63.055 | 63.921 | 23.121 | 16.916 | 9.328 | 83.830 | 88.321 |
| Equity | -143 | 17.832 | 31.773 | 34.524 | 38.444 | 40.033 | 52.387 | 21.222 | 15.137 | 9.182 | 12.126 | 13.150 |
| Long-term debt | 11.850 | 11.829 | 69 | 72 | 73 | 3.349 | 1.823 | 1.756 | 1.690 | 47 | 0 | 0 |
| Short-term debt | 19.100 | 5.630 | 34.184 | 38.323 | 25.711 | 19.433 | 9.488 | 143 | 89 | 99 | 71.704 | 75.171 |
| Total debt | 30.950 | 17.459 | 34.253 | 38.395 | 25.785 | 22.782 | 11.310 | 1.899 | 1.779 | 146 | 71.704 | 75.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RENÉ LARSEN HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
5E VIBÆK HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
KAL HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
5E ØSTERGAARD INVEST ApS | Company | 15.0% | 15.0% | 2013 |
Fam. Nielsen Holding ApS | Company | 15.0% | 15.0% | 2013 |
Melfarhus ApS | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Søgaard Larsen | Management | 0 companies |
| Allan Østergaard Sellebjerg | Chairman | 0 companies |
| Kresten Andreasen | Board of Directors | 0 companies |
| Morten Vibæk | Board of Directors | 0 companies |
| Torben Nielsen | Board of Directors | 0 companies |
| Per Jørgensen | Board of Directors | 0 companies |