| Revenue | DKK 7,2M | +24% |
| EBITDA | DKK -705K | +88% |
| Net profit | DKK 107K | +102% |
| Total assets | DKK 14,2M | -8% |
| Equity | DKK 5,7M | +9% |
| Employees | 8 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 16.750 | 17.103 | 16.516 | 17.602 | 16.128 | 17.228 | 18.510 | 16.719 | 15.474 | 8.467 | 9.868 | 5.790 | 7.159 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12.838 | -12.244 | -12.707 | -13.316 | -13.304 | -16.460 | -15.578 | -17.597 | -21.016 | -18.072 | -12.853 | -11.629 | -7.771 |
| EBITDA | — | — | — | — | — | — | — | — | — | 3.911 | 4.859 | 3.809 | 4.286 | 2.824 | 768 | 2.932 | -878 | -5.542 | -9.605 | -2.986 | -5.840 | -705 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 293 | 244 | -322 | -411 | 639 | -782 | -891 | -653 | -352 | -63 | -4 | -28 | -177 |
| EBIT | — | — | — | — | — | — | — | — | — | 3.618 | 4.614 | 3.487 | 3.875 | 2.185 | -14 | 2.041 | -1.532 | -5.894 | -9.668 | -2.990 | -5.868 | -882 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 467 | -64 | -378 | 1.366 | 2.206 | 1.872 | 2.580 | -1.865 | 651 | 531 | 593 | 817 | 989 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 4.085 | 4.550 | 3.109 | 5.241 | 4.391 | 1.858 | 4.621 | -3.397 | -5.243 | -9.137 | -2.398 | -5.051 | 107 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 908 | 1.099 | 788 | 911 | 468 | -35 | 482 | -364 | 282 | -0 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | 3.177 | 3.452 | 2.321 | 4.330 | 3.923 | 1.893 | 4.140 | -3.033 | -5.525 | -9.137 | -2.398 | -5.051 | 107 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.270 | 19.844 | 18.696 | 23.704 | 18.836 | 26.242 | 25.518 | 23.873 | 30.875 | 24.587 | 25.802 | 15.498 | 14.247 |
| Equity | — | — | — | — | — | — | — | — | — | 9.647 | 10.099 | 12.420 | 16.750 | 9.524 | 11.107 | 15.247 | 12.214 | 6.689 | -2.241 | 6.847 | 5.184 | 5.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 504 | 1.959 | 1.959 | 2.044 | 2.070 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.623 | 9.745 | 6.230 | 6.765 | 9.092 | 14.950 | 10.189 | 11.155 | 21.577 | 24.869 | 16.910 | 8.244 | 8.155 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.623 | 9.745 | 6.230 | 6.765 | 9.092 | 14.950 | 10.189 | 11.659 | 23.537 | 26.828 | 18.954 | 10.314 | 8.155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MH Management | Management | 2002 | — | — |
JH Deputy | Deputy | 2007 | — | — |
ND Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
FF Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
ED Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RETAIL SUPPORT INTERNATIONAL ApS | Company | 100.0% | 100.0% | 2007 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Robert David Price | Chief Executive Officer | 0 companies |
| Micael Heitmann Jansen | Management | 0 companies |
| Jesper Hørsholt | Deputy | 0 companies |
| Nicolai Dines Kærgaard | Chief Executive Officer | 0 companies |
| Frank Fredelund Nielsen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Eric Dodd | Chief Executive Officer | 0 companies |
| Peder Falck | Chief Executive Officer | 0 companies |
| Henrik Busch | Board of Directors | 0 companies |
| Megan Emilie Phiri | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Mark van der Voorde | Board of Directors | 0 companies |
| Lavinia Marie Alderson | Board of Directors | 0 companies |
| Svend Kaj Carstensen | Chairman | 0 companies |
| David John Bolton | Chairman | 0 companies |
| Brian Stuart Davis | Board of Directors | 0 companies |
| Marco Vergani | Chairman | 0 companies |
| Kevin Joseph Curry | Chairman | 0 companies |
| Kurt Bartholin | Board of Directors | 0 companies |
| Adalsteinn Valdimarsson | Chairman | 0 companies |
| Mark Christopher Cockings | Chairman | 0 companies |
| Søren Storgaard | Chairman | 0 companies |
| Finn Louis Frimann | Board of Directors | 0 companies |
| Pia Kærgaard | Chairman | 0 companies |
| Jens Høgsted | Board of Directors | 0 companies |
| John Helmsøe-Zinck | Board of Directors | 0 companies |
| Richard John McGonigle | Board of Directors | 0 companies |
| René Andersen | Board of Directors | 0 companies |
| Heidi Manley Rosholm | Board of Directors | 0 companies |
| Lars Thomsen | Chairman | 0 companies |
| Julia Müller | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |
| Niels-Jørgen Højfeldt | Board of Directors | 0 companies |