| Revenue | DKK 8,1M | +51% |
| EBITDA | DKK 3,8M | +62% |
| Net profit | DKK 1,4M | +813% |
| Total assets | DKK 18,3M | -38% |
| Equity | DKK 7,4M | +23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.942 | — | — | 9.437 | 10.727 | 11.297 | 11.151 | 5.926 | 4.605 | 4.401 | 5.354 | 8.111 |
| Staff expenses | -3.430 | -0 | -0 | -4.602 | -4.946 | -5.320 | -4.681 | -4.103 | -3.079 | -2.663 | -2.982 | -3.339 |
| EBITDA | -91 | 0 | 0 | 4.835 | 5.781 | 5.977 | 6.470 | 1.822 | 1.526 | 1.738 | 2.373 | 3.847 |
| Depreciation & amort. | -1.210 | -0 | -0 | -1.342 | -1.435 | -1.623 | -1.459 | -1.417 | -1.486 | -1.472 | -1.500 | -1.298 |
| EBIT | -1.301 | 0 | 0 | 3.493 | 4.346 | 4.353 | 5.011 | 406 | 40 | 266 | 872 | 2.549 |
| Net financials | -1.177 | 0 | 0 | -1.135 | -1.030 | -694 | -560 | -495 | -694 | -621 | -677 | -728 |
| Profit before tax | -124 | 0 | 0 | 2.358 | 3.317 | 3.659 | 4.451 | -89 | -654 | -355 | 195 | 1.821 |
| Tax | -83 | -0 | -0 | 522 | 731 | 805 | 980 | -17 | -143 | -76 | 43 | 430 |
| Net profit | -42 | 0 | 0 | 1.835 | 2.586 | 2.854 | 3.470 | -73 | -510 | -279 | 152 | 1.391 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.107 | 0 | 0 | 28.443 | 27.303 | 29.105 | 28.602 | 25.304 | 29.548 | 30.910 | 29.602 | 18.256 |
| Equity | 1.101 | 0 | 0 | 2.708 | 4.893 | 7.297 | 8.768 | 6.695 | 6.185 | 5.906 | 6.058 | 7.449 |
| Long-term debt | -18.598 | 0 | 0 | 21.532 | 18.617 | 17.217 | 13.817 | 12.417 | 13.017 | 14.449 | 14.505 | 6.850 |
| Short-term debt | -3.995 | 0 | 0 | 3.394 | 2.253 | 2.245 | 3.147 | 3.339 | 7.637 | 7.922 | 6.363 | 1.600 |
| Total debt | -22.593 | 0 | 0 | 24.926 | 20.870 | 19.462 | 16.964 | 15.756 | 20.654 | 22.371 | 20.868 | 8.450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2006 | — | — |
PB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REGSA ApS | Company | 50.0% | 50.0% | 2007 |
LONG FORTIES UDLEJNING ApS | Company | 5.0% | 5.0% | 2007 |
RETEP HIRTSHALS ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Ravnborg Christiansen | Management | 0 companies |
| Peter Baatz Kristensen | Management | 0 companies |
| Kaj Christiansen | Chairman | 0 companies |
| Jonas Houkjær Bech | Chairman | 0 companies |