| Revenue | DKK 9M | +2% |
| EBITDA | DKK 1,6M | -2% |
| Net profit | DKK 1,1M | -4% |
| Total assets | DKK 6,3M | -6% |
| Equity | DKK 1,4M | -6% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.086 | 4.103 | 4.370 | 6.763 | 5.024 | 7.930 | 3.823 | 6.106 | 7.336 | 11.285 | 9.278 | 8.829 | 8.977 |
| Staff expenses | -2.903 | -3.504 | -3.547 | -4.437 | -4.665 | -5.073 | -4.852 | -4.909 | -5.022 | -9.508 | -6.893 | -7.246 | -7.424 |
| EBITDA | 183 | 599 | 823 | 2.327 | 354 | 2.857 | -1.029 | 1.198 | 2.314 | 1.777 | 2.385 | 1.583 | 1.552 |
| Depreciation & amort. | -92 | -112 | -91 | -153 | -156 | -67 | -81 | -81 | -70 | -73 | -62 | -57 | -32 |
| EBIT | 91 | 488 | 732 | 2.174 | 198 | 2.790 | -1.110 | 1.117 | 2.244 | 1.704 | 2.323 | 1.526 | 1.520 |
| Net financials | -116 | -116 | -82 | -75 | -6 | 43 | 28 | -134 | -57 | -57 | -39 | -19 | -68 |
| Profit before tax | -25 | 372 | 651 | 2.099 | 192 | 2.832 | -1.082 | 983 | 2.187 | 1.648 | 2.285 | 1.506 | 1.452 |
| Tax | 5 | 103 | 170 | 497 | 43 | 637 | -234 | 230 | 495 | 376 | 526 | 348 | 336 |
| Net profit | -30 | 269 | 480 | 1.602 | 148 | 2.195 | -849 | 753 | 1.692 | 1.272 | 1.759 | 1.158 | 1.116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.481 | 5.999 | 5.184 | 7.216 | 7.006 | 6.860 | 4.461 | 6.513 | 6.582 | 6.915 | 8.118 | 6.735 | 6.315 |
| Equity | 1.542 | 1.811 | 2.291 | 3.413 | 1.961 | 2.528 | -471 | 282 | 1.973 | 1.442 | 2.001 | 1.460 | 1.375 |
| Long-term debt | 1.082 | 928 | 806 | 685 | 404 | 0 | 0 | 0 | 126 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.858 | 3.203 | 1.965 | 2.990 | 4.539 | 4.332 | 4.933 | 6.232 | 4.482 | 5.473 | 6.116 | 5.275 | 4.939 |
| Total debt | 2.939 | 4.130 | 2.771 | 3.675 | 4.943 | 4.332 | 4.933 | 6.232 | 4.608 | 5.473 | 6.116 | 5.275 | 4.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RT Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
LÁ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schultz & CO Invest ApS | Company | 100.0% | 100.0% | 2017 |
LYSBECK HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
MERT HOLDING ApS | Company | 66.7% | 66.7% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| René Tofteng Larsen | Chief Executive Officer | 0 companies |
| Lars Ágústsson | Management | 0 companies |