| Revenue | DKK 9,5M | +2% |
| EBITDA | DKK 7,1M | +26% |
| Net profit | DKK 5,2M | +30% |
| Total assets | DKK 43,6M | +78% |
| Equity | DKK 15,5M | +50% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.450 | 1.591 | 2.127 | 3.811 | 4.851 | 5.584 | 9.705 | 9.328 | 9.475 |
| Staff expenses | -1.150 | -1.289 | -1.811 | -3.060 | -4.312 | -4.756 | -4.180 | -3.676 | -2.332 |
| EBITDA | 299 | 302 | 316 | 750 | 669 | 2.150 | 5.525 | 5.652 | 7.125 |
| Depreciation & amort. | -29 | -87 | -75 | -128 | 65 | 661 | -233 | -268 | -254 |
| EBIT | 270 | 215 | 241 | 622 | 604 | 1.489 | 5.292 | 5.384 | 6.871 |
| Net financials | -133 | -139 | -145 | -154 | -154 | -247 | -562 | -315 | -212 |
| Profit before tax | 137 | 75 | 95 | 468 | 450 | 1.242 | 4.730 | 5.069 | 6.659 |
| Tax | 35 | 20 | 20 | 102 | 100 | 301 | 1.100 | 1.122 | 1.508 |
| Net profit | 102 | 55 | 75 | 366 | 350 | 941 | 3.631 | 3.947 | 5.150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.567 | 6.235 | 6.272 | 9.096 | 9.732 | 15.082 | 19.944 | 24.454 | 43.583 |
| Equity | 1.158 | 1.213 | 1.288 | 1.654 | 1.954 | 2.844 | 6.423 | 10.317 | 15.468 |
| Long-term debt | 3.451 | 3.430 | 3.407 | 3.383 | 3.355 | 3.320 | 3.258 | 2.975 | 4.681 |
| Short-term debt | 748 | 1.398 | 1.408 | 3.920 | 4.274 | 8.799 | 10.173 | 10.066 | 22.585 |
| Total debt | 4.198 | 4.827 | 4.815 | 7.303 | 7.629 | 12.118 | 13.431 | 13.041 | 27.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Audit | Audit | 2006 | — | — |
CT Founder | Founder | 2006 | — | — |
BM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RZ Holding I ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2006 | |
Domus Europa Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Egon Olsen | Audit | 0 companies |
| Camilla Tanja Sørensen | Founder | 0 companies |
| Birthe Mette Nørgaard | Management | 0 companies |
| Birte Skjoldbjerg Laursen | Board of Directors | 0 companies |
| Jens Jørgen Hein | Chairman | 0 companies |