| Revenue | DKK 5,8M | -8% |
| EBITDA | DKK 68K | -92% |
| Net profit | DKK -428K | -542% |
| Total assets | DKK 21,7M | +0% |
| Equity | DKK 1,6M | -21% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.703 | 4.344 | 3.886 | 3.960 | 3.791 | 4.333 | 6.653 | 5.085 | 5.132 | 6.418 | 7.212 | 6.372 | 5.832 |
| Staff expenses | -3.693 | -3.232 | -3.582 | -3.677 | -3.281 | -3.629 | -3.692 | -3.663 | -3.974 | -4.463 | -5.393 | -5.567 | -5.765 |
| EBITDA | 1.010 | 1.111 | 304 | 283 | 510 | 703 | 2.937 | 1.421 | 1.158 | 1.939 | 1.819 | 805 | 68 |
| Depreciation & amort. | 73 | 209 | 238 | 283 | 277 | -271 | -284 | -285 | -267 | -262 | -256 | -135 | -134 |
| EBIT | 937 | 903 | 66 | -0 | 233 | 432 | 2.653 | 1.136 | 891 | 1.677 | 1.562 | 671 | -66 |
| Net financials | -120 | -123 | -160 | -124 | -125 | -89 | -151 | -179 | -192 | -216 | -158 | -542 | -479 |
| Profit before tax | 817 | 780 | -94 | -124 | 108 | 344 | 2.502 | 958 | 700 | 1.461 | 1.405 | 128 | -545 |
| Tax | 204 | 198 | -24 | -30 | 26 | 77 | 555 | 216 | 158 | 323 | 312 | 32 | -117 |
| Net profit | 613 | 582 | -70 | -95 | 81 | 267 | 1.947 | 742 | 541 | 1.138 | 1.093 | 97 | -428 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.450 | 6.549 | 7.441 | 7.738 | 8.946 | 11.460 | 15.325 | 15.804 | 16.582 | 15.800 | 21.073 | 21.625 | 21.676 |
| Equity | 1.953 | 1.935 | 1.315 | 1.220 | 1.301 | 1.569 | 3.316 | 2.107 | 1.849 | 2.987 | 2.980 | 2.076 | 1.648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 227 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.497 | 4.614 | 6.127 | 6.518 | 7.645 | 9.892 | 12.009 | 13.612 | 14.506 | 12.813 | 18.093 | 19.548 | 20.028 |
| Total debt | 4.497 | 4.614 | 6.127 | 6.518 | 7.645 | 9.892 | 12.009 | 13.696 | 14.734 | 12.813 | 18.093 | 19.548 | 20.028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Management | Management | 2017 | — | — |
JK Audit | Audit | 2005 | — | — |
PJ Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D. Rørbæk Holding ApS | Company | 90.0% | 90.0% | 2023 |
DAMI A/S | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Rørbæk | Management | 0 companies |
| Jan Kammann Andersen | Audit | 0 companies |
| Poul Jensen | Management | 0 companies |
| Søren Rørbæk | Chairman | 0 companies |
| Bettina Rørbæk | Board of Directors | 0 companies |