| Revenue | DKK 4,7M | -45% |
| EBITDA | DKK -938K | -357% |
| Net profit | DKK -950K | -631% |
| Total assets | DKK 3,1M | -20% |
| Equity | DKK 1,4M | -40% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.421 | 15.899 | 12.741 | 8.631 | 4.750 |
| Staff expenses | -6.952 | -7.322 | -8.387 | -8.265 | -5.688 |
| EBITDA | 70 | 3.064 | -245 | 365 | -938 |
| Depreciation & amort. | -55 | -50 | -54 | -48 | -33 |
| EBIT | 15 | 3.013 | -299 | 318 | -971 |
| Net financials | -121 | -6 | -102 | -84 | -43 |
| Profit before tax | -106 | 3.007 | -401 | 234 | -1.014 |
| Tax | -23 | 664 | -83 | 55 | -64 |
| Net profit | -83 | 2.344 | -318 | 179 | -950 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.329 | 7.280 | 4.541 | 3.840 | 3.080 |
| Equity | 1.640 | 3.983 | 2.182 | 2.361 | 1.411 |
| Long-term debt | 523 | 535 | 562 | 522 | 542 |
| Short-term debt | 2.095 | 2.669 | 1.788 | 893 | 1.127 |
| Total debt | 2.619 | 3.204 | 2.350 | 1.415 | 1.669 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RS Chief Executive Officer | Chief Executive Officer | 2018 |
| Former (3) | ||
CB Management | Management | 2001 – 2009 |
AA Chief Executive Officer | Chief Executive Officer | 2009 – 2018 |
PA Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2001 | |
| Former (4) | ||
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2001 – 2009 | |
| Chairman | 2001 – 2001 | |
| Board of Directors | 2001 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Barenholdt Bruun | Management | 0 companies |
| Ralph Svend Krøyer | Chief Executive Officer | 0 companies |
| Ali Abbas Shah | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| William John Riley | Board of Directors | 0 companies |
| Bente Flensborg Frølund | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Jeppe Boris Grangaard | Board of Directors | 0 companies |
| Henrik Binzer | Board of Directors | 0 companies |