| Revenue | DKK 268K | -48% |
| EBITDA | DKK 998K | -14% |
| Net profit | DKK 668K | -12% |
| Total assets | DKK 16M | +4% |
| Equity | DKK 8,3M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164 | 109 | 98 | 575 | 530 | 581 | 604 | 509 | 583 | 539 | 499 | 498 | 516 | 268 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 164 | 109 | 798 | 573 | 1.066 | 617 | 728 | 759 | 859 | 1.289 | 155 | 575 | 1.156 | 998 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 164 | 109 | 798 | 573 | 1.066 | 617 | 728 | 759 | 859 | 1.289 | 155 | 575 | 1.156 | 998 |
| Net financials | 40 | 49 | 54 | -75 | -56 | -44 | -92 | -63 | -53 | -45 | -39 | -147 | -177 | -141 |
| Profit before tax | 204 | 158 | 852 | 498 | 1.011 | 572 | 636 | 696 | 807 | 1.244 | 116 | 428 | 979 | 857 |
| Tax | 52 | -70 | 192 | 117 | 222 | 128 | 141 | 154 | 178 | 274 | 26 | 95 | 216 | 189 |
| Net profit | 153 | 228 | 660 | 381 | 789 | 445 | 495 | 542 | 629 | 970 | 90 | 333 | 763 | 668 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.821 | 8.077 | 11.471 | 11.770 | 12.443 | 12.646 | 12.786 | 13.180 | 13.767 | 14.622 | 14.422 | 14.540 | 15.284 | 15.954 |
| Equity | 3.084 | 3.312 | 2.172 | 2.553 | 3.343 | 3.788 | 4.282 | 4.825 | 5.454 | 6.424 | 6.514 | 6.847 | 7.610 | 8.279 |
| Long-term debt | 3.605 | 3.623 | 7.828 | 7.473 | 7.174 | 6.736 | 6.542 | 6.201 | 5.891 | 5.553 | 5.191 | 4.886 | 4.592 | 4.228 |
| Short-term debt | 212 | 332 | 508 | 779 | 826 | 996 | 790 | 910 | 1.099 | 1.139 | 1.269 | 1.323 | 1.439 | 1.625 |
| Total debt | 3.817 | 3.955 | 8.336 | 8.253 | 8.000 | 7.732 | 7.332 | 7.111 | 6.990 | 6.692 | 6.460 | 6.209 | 6.031 | 5.853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2008 | — | — |
BF Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REALCOM A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Rix-Møller | Management | 0 companies |
| Børge Frederiksen | Management | 0 companies |
| Lars Wegener | Board of Directors | 0 companies |
| Dan Skårup Larsen | Board of Directors | 0 companies |