| Revenue | DKK 19M | -20% |
| EBITDA | DKK 9,3M | -38% |
| Net profit | DKK 5,9M | -45% |
| Total assets | DKK 109,9M | +83% |
| Equity | DKK 24M | -15% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.515 | 3.854 | 3.070 | 5.236 | 5.387 | 2.333 | 6.284 | 6.578 | 10.056 | 10.685 | 20.552 | 24.678 | 23.882 | 19.020 |
| Staff expenses | -1.864 | -1.974 | -2.068 | -2.596 | -3.243 | -1.545 | -3.239 | -3.667 | -3.784 | -4.791 | -6.639 | -8.400 | -8.830 | -9.661 |
| EBITDA | 652 | 1.880 | 1.002 | 2.641 | 2.620 | 788 | 3.044 | 2.910 | 6.272 | 5.894 | 13.913 | 16.278 | 15.053 | 9.340 |
| Depreciation & amort. | -181 | -205 | -203 | -264 | 239 | -48 | -59 | -70 | -114 | -47 | -216 | -226 | -302 | -538 |
| EBIT | 471 | 1.676 | 799 | 2.377 | 2.382 | 739 | 2.985 | 2.841 | 6.158 | 5.847 | 13.696 | 16.052 | 14.750 | 8.802 |
| Net financials | -134 | -20 | -43 | -92 | -304 | -136 | -281 | -230 | -302 | -168 | -324 | -554 | -1.059 | -1.186 |
| Profit before tax | 337 | 1.655 | 756 | 2.284 | 2.078 | 603 | 2.704 | 2.611 | 5.856 | 5.679 | 13.373 | 15.498 | 13.691 | 7.616 |
| Tax | 91 | 426 | 194 | 543 | 473 | 133 | 604 | 581 | 1.295 | 1.290 | 2.964 | 3.430 | 3.045 | 1.711 |
| Net profit | 245 | 1.229 | 562 | 1.742 | 1.605 | 469 | 2.100 | 2.029 | 4.561 | 4.388 | 10.409 | 12.068 | 10.646 | 5.905 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.576 | 9.555 | 8.782 | 18.764 | 19.535 | 14.873 | 18.620 | 38.148 | 24.701 | 30.454 | 46.080 | 61.957 | 60.030 | 109.927 |
| Equity | 3.055 | 4.105 | 4.467 | 4.708 | 4.571 | 5.041 | 7.140 | 8.120 | 12.181 | 14.319 | 21.339 | 25.408 | 28.054 | 23.958 |
| Long-term debt | 339 | 263 | 185 | 388 | 0 | 0 | 0 | 0 | 0 | 1.241 | 2.989 | 3.601 | 2.990 | 7.713 |
| Short-term debt | 1.143 | 5.166 | 4.131 | 14.056 | 14.927 | 9.800 | 11.276 | 30.009 | 12.513 | 14.838 | 21.720 | 32.948 | 28.986 | 78.255 |
| Total debt | 1.481 | 5.429 | 4.316 | 14.056 | 14.927 | 9.800 | 11.276 | 30.009 | 12.513 | 16.079 | 24.709 | 36.549 | 31.976 | 85.969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RØSCHKE HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Røschke | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |