| Revenue | DKK 1,6M | -65% |
| EBITDA | DKK 522K | -84% |
| Net profit | DKK 139K | -94% |
| Total assets | DKK 28,1M | +553% |
| Equity | DKK 1,5M | -48% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 429 | 513 | -34 | 286 | 157 | 363 | 363 | 266 | -76 | 716 | 509 | 4.608 | 1.608 |
| Staff expenses | -193 | -71 | -17 | -90 | -223 | -312 | -308 | -274 | -257 | -367 | -505 | -1.413 | -1.085 |
| EBITDA | 236 | 442 | -51 | 196 | -66 | 51 | 55 | -9 | -333 | 348 | -11 | 3.196 | 522 |
| Depreciation & amort. | -55 | 128 | 57 | 23 | 38 | -18 | -11 | -22 | -31 | -34 | -25 | -29 | -79 |
| EBIT | 181 | 315 | -108 | 172 | -104 | 32 | 44 | -31 | -365 | 315 | -36 | 3.167 | 443 |
| Net financials | -52 | -27 | -33 | -27 | -33 | -22 | -40 | -50 | -36 | -16 | -41 | -10 | -265 |
| Profit before tax | 129 | 287 | -141 | 145 | -137 | 10 | 4 | -81 | -400 | 298 | -76 | 3.156 | 178 |
| Tax | 35 | 72 | -31 | 33 | -54 | 3 | 4 | -15 | -87 | 66 | -11 | 697 | 39 |
| Net profit | 94 | 215 | -110 | 111 | -83 | 7 | 0 | -66 | -313 | 232 | -66 | 2.460 | 139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.710 | 1.851 | 1.662 | 1.773 | 1.746 | 1.697 | 1.652 | 1.468 | 1.008 | 1.496 | 1.699 | 4.300 | 28.088 |
| Equity | 632 | 847 | 737 | 849 | 765 | 772 | 773 | 707 | 394 | 458 | 393 | 2.853 | 1.492 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.076 | 1.001 | 925 | 919 | 970 | 925 | 879 | 761 | 615 | 1.038 | 1.306 | 1.444 | 26.582 |
| Total debt | 1.076 | 1.001 | 925 | 919 | 970 | 925 | 879 | 761 | 615 | 1.038 | 1.306 | 1.444 | 26.582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS HOLDING LAURBJERG ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rex Brian Petersen | Management | 0 companies |