| Revenue | DKK -551K | +80% |
| EBITDA | DKK -735K | -50% |
| Net profit | DKK 2,1M | +131% |
| Total assets | DKK 99,8M | -2% |
| Equity | DKK 71,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -395 | -193 | -966 | -120 | 575 | -414 | 153 | -428 | -501 | 159 | 156 | -452 | -306 | -551 |
| Staff expenses | -0 | -0 | -300 | -300 | -0 | -0 | -150 | -350 | -400 | -0 | -60 | -184 | -184 | -185 |
| EBITDA | -395 | -193 | -1.266 | -420 | 575 | -414 | 3 | -778 | -901 | 159 | 96 | -636 | -490 | -735 |
| Depreciation & amort. | -21 | -96 | -10.436 | -543 | -1.689 | -226 | -208 | -203 | -169 | -104 | -111 | -114 | -114 | -113 |
| EBIT | -417 | -289 | -11.702 | -963 | -1.114 | -640 | -204 | -981 | -1.070 | 54 | -15 | -750 | -604 | -848 |
| Net financials | 8.065 | 11.414 | -8.285 | -1.019 | 2.837 | -250 | 13.340 | 6.423 | 6.499 | 1.609 | 2.960 | -10.854 | -6.054 | 2.948 |
| Profit before tax | 7.648 | 11.124 | -19.987 | -1.982 | 1.723 | -890 | 13.135 | 5.442 | 5.428 | 1.664 | 2.945 | -11.604 | -6.659 | 2.101 |
| Tax | -0 | 137 | -469 | 435 | 29 | -135 | 300 | -0 | -46 | -58 | -0 | -0 | -20 | 20 |
| Net profit | 7.648 | 10.987 | -19.518 | -2.417 | 1.694 | -755 | 12.835 | 5.442 | 5.475 | 1.721 | 2.945 | -11.604 | -6.638 | 2.080 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.536 | 86.463 | 78.402 | 70.653 | 68.895 | 67.639 | 78.790 | 81.382 | 84.169 | 88.871 | 105.092 | 100.341 | 101.946 | 99.757 |
| Equity | 75.456 | 84.850 | 65.341 | 59.767 | 59.113 | 58.338 | 70.042 | 70.353 | 70.897 | 73.803 | 86.235 | 80.217 | 72.270 | 71.883 |
| Long-term debt | 0 | 0 | 7.627 | 7.420 | 7.221 | 8.303 | 7.950 | 7.592 | 8.585 | 8.107 | 8.590 | 9.127 | 11.721 | 7.170 |
| Short-term debt | 1.081 | 1.613 | 1.433 | 3.466 | 2.561 | 998 | 798 | 3.167 | 4.687 | 6.297 | 7.208 | 7.625 | 14.492 | 20.705 |
| Total debt | 1.081 | 1.613 | 9.061 | 10.886 | 9.782 | 9.301 | 8.748 | 10.759 | 13.272 | 14.404 | 15.797 | 16.752 | 26.212 | 27.874 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Balling Nissen | Management | 0 companies |