| Revenue | DKK 1,5M | -3% |
| EBITDA | DKK -29K | +81% |
| Net profit | DKK -60K | +65% |
| Total assets | DKK 1,5M | +13% |
| Equity | DKK 550K | -10% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.814 | 1.822 | 2.211 | 2.866 | 2.729 | 2.782 | 2.420 | 2.015 | 1.555 | 2.222 | 1.911 | 1.483 | 1.521 | 1.477 |
| Staff expenses | -1.941 | -1.873 | -1.896 | -1.937 | -1.600 | -1.594 | -1.633 | -1.660 | -1.630 | -1.868 | -1.748 | -1.664 | -1.678 | -1.506 |
| EBITDA | -127 | -51 | 315 | 929 | 1.128 | 1.188 | 786 | 355 | -75 | 355 | 163 | -181 | -157 | -29 |
| Depreciation & amort. | -100 | -97 | -100 | -41 | -101 | -105 | -105 | -11 | -48 | -60 | -60 | -60 | -60 | -28 |
| EBIT | -227 | -148 | 216 | 888 | 1.028 | 1.083 | 682 | 344 | -122 | 295 | 103 | -241 | -217 | -57 |
| Net financials | -6 | -19 | -12 | -0 | 1 | 0 | -3 | -1 | -25 | -13 | -11 | -9 | -6 | -21 |
| Profit before tax | -233 | -167 | 204 | 888 | 1.029 | 1.083 | 678 | 344 | -148 | 282 | 91 | -250 | -223 | -77 |
| Tax | -53 | -35 | 50 | 210 | 227 | 238 | 150 | 75 | -32 | 62 | 20 | -54 | -49 | -17 |
| Net profit | -179 | -133 | 154 | 678 | 802 | 844 | 528 | 268 | -116 | 220 | 71 | -196 | -174 | -60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.307 | 1.144 | 1.359 | 2.444 | 2.620 | 2.724 | 2.363 | 2.365 | 2.521 | 2.655 | 2.208 | 1.651 | 1.375 | 1.549 |
| Equity | 490 | 358 | 511 | 1.189 | 1.542 | 1.586 | 1.614 | 1.530 | 1.154 | 1.375 | 1.216 | 785 | 610 | 550 |
| Long-term debt | 128 | 31 | -2 | 6 | -8 | -11 | -8 | 0 | 266 | 204 | 143 | 85 | 26 | 321 |
| Short-term debt | 813 | 816 | 846 | 1.255 | 1.071 | 1.127 | 741 | 825 | 1.101 | 1.059 | 834 | 782 | 739 | 678 |
| Total debt | 813 | 816 | 846 | 1.255 | 1.071 | 1.127 | 741 | 825 | 1.367 | 1.263 | 977 | 867 | 765 | 999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FEODOR HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
CLAUS BO HANSEN HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Feodor Frederiksen | Chief Executive Officer | 0 companies |
| Kurt Christensen | Board of Directors | 0 companies |
| Claus Bo Hansen | Board of Directors | 0 companies |
| Iben Lindhardt Fechtenburg | Chairman | 0 companies |
| Erik Damm Simonsen | Board of Directors | 0 companies |