| Revenue | DKK -10K | +248% |
| EBITDA | DKK -10K | -248% |
| Net profit | DKK 278K | -63% |
| Total assets | DKK 10,7M | -15% |
| Equity | DKK 6,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | -25 | -34 | 100 | 101 | 100 | 99 | 105 | 251 | 239 | 239 | -3 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 528 | 950 | -44 | 94 | 101 | 81 | 30 | 83 | 251 | 239 | 239 | -3 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -7 | -13 | -46 | -46 | -46 | -46 | -46 | -46 | -46 |
| EBIT | 528 | 950 | -44 | 87 | 95 | 68 | -15 | 38 | 205 | 193 | 193 | -49 | -56 |
| Net financials | -76 | -237 | 149 | 475 | 213 | 396 | -898 | 588 | 1.905 | 1.811 | -821 | 881 | 410 |
| Profit before tax | 453 | 714 | 105 | 563 | 308 | 464 | -913 | 626 | 2.110 | 2.004 | -628 | 832 | 354 |
| Tax | 27 | 197 | 85 | 189 | 151 | 196 | -141 | 160 | 449 | 235 | -138 | 77 | 76 |
| Net profit | 425 | 517 | 20 | 374 | 157 | 268 | -772 | 466 | 1.661 | 1.769 | -489 | 755 | 278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.655 | 5.279 | 6.713 | 6.123 | 6.690 | 7.229 | 9.409 | 10.122 | 12.129 | 12.474 | 12.917 | 12.651 | 10.729 |
| Equity | — | 3.333 | 3.353 | 3.727 | 3.884 | 4.152 | 3.380 | 3.846 | 5.507 | 7.276 | 7.132 | 6.672 | 6.828 |
| Long-term debt | 0 | 0 | 1.800 | 1.661 | 1.570 | 1.480 | 1.384 | 3.621 | 3.512 | 1.632 | 1.631 | 1.445 | 1.395 |
| Short-term debt | 1.839 | 1.945 | 2.460 | 1.566 | 2.021 | 2.338 | 5.117 | 3.970 | 4.238 | 3.071 | 3.878 | 4.534 | 2.506 |
| Total debt | 1.839 | 1.945 | 3.360 | 2.396 | 3.592 | 3.817 | 6.501 | 7.591 | 7.750 | 4.702 | 5.510 | 5.979 | 3.901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Rise Marianne Jensen | Management | 0 companies |
| Max Rosenberg Skoubo Jensen | Board of Directors | 0 companies |