| Revenue | DKK -6K | -114% |
| EBITDA | DKK -632K | -1632% |
| Net profit | DKK -681K | -3134% |
| Total assets | DKK 217K | -46% |
| Equity | DKK -630K | -1332% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 116 | -6 | 414 | 299 | 206 | 131 | 140 | 186 | 215 | 2 | 47 | 41 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -627 |
| EBITDA | 323 | 116 | -6 | 414 | 271 | 206 | 131 | 140 | 186 | 215 | 2 | 47 | 41 | -632 |
| Depreciation & amort. | 235 | -333 | -358 | -311 | -350 | -240 | -153 | -149 | -91 | -66 | -52 | -70 | -56 | -26 |
| EBIT | 88 | -217 | -364 | 102 | -79 | -34 | -22 | -10 | 95 | 149 | -50 | -23 | -14 | -658 |
| Net financials | 0 | -61 | -41 | -46 | -40 | 0 | 0 | -8 | -7 | -3 | -1 | -1 | -8 | -12 |
| Profit before tax | 88 | -134 | -405 | 56 | -67 | -34 | -22 | -18 | 88 | 146 | -51 | -24 | -22 | -670 |
| Tax | 22 | 72 | -97 | 19 | 26 | -6 | -5 | -4 | 24 | 33 | -7 | -16 | -1 | 11 |
| Net profit | 66 | -206 | -308 | 37 | -93 | -28 | -17 | -14 | 64 | 113 | -44 | -9 | -21 | -681 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.409 | 1.155 | 1.020 | 1.738 | 1.110 | 755 | 547 | 467 | 543 | 390 | 356 | 344 | 403 | 217 |
| Equity | 375 | 169 | 162 | 199 | 106 | 77 | 60 | 47 | 111 | 224 | 81 | 72 | 51 | -630 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 971 | 968 | 858 | 1.538 | 1.004 | 677 | 486 | 420 | 432 | 153 | 269 | 272 | 352 | 847 |
| Total debt | 971 | 968 | 858 | 1.538 | 1.004 | 677 | 486 | 420 | 432 | 153 | 269 | 272 | 352 | 847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2001 | — | — |
AG Management | Management | 2002 | — | — |
ML Management | Management | 2014 | — | — |
KM Management | Management | 2001 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
BR Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO RAMLYNG HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Kamma Ramlyng Holding ApS | Company | 33.3% | 33.3% | 2025 |
RAMLYNG-HANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Lindkær-Jensen | Management | 0 companies |
| Arne Gert Hansen | Management | 0 companies |
| Martin Langelund | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Suzanne Flagstad | Chief Executive Officer | 0 companies |
| Bo Ramlyng | Management | 0 companies |
| John René Frederiksen | Board of Directors | 0 companies |
| Mogens Trygve Lied Flagstad | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |