| Revenue | DKK -8,3M | -221% |
| EBITDA | DKK -14,5M | -1914% |
| Net profit | DKK -20,1M | -3417% |
| Total assets | DKK 43M | -50% |
| Equity | DKK 14,7M | -65% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.110 | 7.921 | 7.074 | 6.849 | -8.254 |
| Staff expenses | -5.672 | -6.001 | -6.152 | -6.052 | -6.202 |
| EBITDA | 6.438 | 1.920 | 922 | 797 | -14.456 |
| Depreciation & amort. | -3.822 | -5.936 | -3.468 | -2.938 | -6.531 |
| EBIT | 2.616 | -4.016 | -2.546 | -2.141 | -20.987 |
| Net financials | -1.447 | 4.789 | 3.122 | 2.747 | 964 |
| Profit before tax | 1.169 | 773 | 576 | 606 | -20.023 |
| Tax | 606 | -1.054 | -96 | -0 | 75 |
| Net profit | 563 | 1.827 | 672 | 606 | -20.098 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 93.942 | 94.824 | 89.283 | 86.160 | 42.980 |
| Equity | 38.978 | 40.635 | 40.077 | 41.763 | 14.666 |
| Long-term debt | 35.779 | 34.075 | 32.177 | 31.748 | 21.981 |
| Short-term debt | 17.435 | 20.018 | 17.029 | 12.649 | 6.333 |
| Total debt | 53.214 | 54.093 | 49.206 | 44.397 | 28.314 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RK Chief Executive Officer | Chief Executive Officer | 2010 |
| Former (3) | ||
LR Chief Executive Officer | Chief Executive Officer | 2006 – 2008 |
| Audit | 2001 – 2002 | |
CW Management | Management | 2001 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2006 | |
| Chairman | 2015 | |
| Board of Directors | 2025 | |
| Former (5) | ||
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2005 – 2006 | |
| Chairman | 2001 – 2003 | |
| Board of Directors | 2001 – 2004 | |
| Chairman | 2003 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Laurids Renè Rasmussen | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Arthur Andersen | Audit | 0 companies |
| René Koch | Chief Executive Officer | 0 companies |
| Carsten Wiis | Management | 0 companies |
| Tony Hansen | Board of Directors | 0 companies |
| Knut Olav Kvinge | Board of Directors | 0 companies |
| Hermann Rainer Schmitz | Board of Directors | 0 companies |
| Thomas Rask Jensen | Chairman | 0 companies |
| Siamack Ilkhanizadeh | Board of Directors | 0 companies |
| Hans Johan Hekland | Chairman | 0 companies |
| Erik Vagn Jørgensen | Board of Directors | 0 companies |
| Hamzeh Ilkhanizadeh | Chairman | 0 companies |