| Revenue | DKK 3,2M | +13% |
| EBITDA | DKK 407K | +469% |
| Net profit | DKK 275K | +297% |
| Total assets | DKK 809K | +20% |
| Equity | DKK 86K | +145% |
| Employees | 37 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.396 | 1.437 | 1.541 | 1.849 | 2.059 | 2.331 | 2.471 | 2.359 | 2.370 | 2.398 | 2.382 | 2.942 | 2.781 | 3.156 |
| Staff expenses | -1.135 | -1.225 | -1.407 | -1.563 | -1.947 | -2.241 | -2.291 | -2.221 | -2.379 | -2.255 | -2.587 | -2.565 | -2.892 | -2.749 |
| EBITDA | 262 | 212 | 134 | 286 | 112 | 90 | 180 | 138 | -9 | 142 | -205 | 377 | -111 | 407 |
| Depreciation & amort. | -73 | -87 | -86 | -98 | -96 | -119 | -136 | -127 | -114 | -93 | -72 | -58 | -51 | -44 |
| EBIT | 188 | 125 | 48 | 188 | 16 | -29 | 44 | 11 | -124 | 50 | -277 | 319 | -162 | 363 |
| Net financials | -48 | -32 | -27 | -22 | -17 | -14 | -8 | -2 | -7 | -4 | -5 | -7 | -13 | -5 |
| Profit before tax | 140 | 93 | 21 | 167 | -1 | -27 | 36 | 8 | -130 | 45 | -283 | 313 | -175 | 358 |
| Tax | 35 | 27 | 6 | 47 | 0 | 8 | 8 | 4 | -35 | 26 | -56 | 74 | -36 | 84 |
| Net profit | 105 | 66 | 15 | 119 | -1 | -35 | 28 | 4 | -95 | 19 | -227 | 239 | -140 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 533 | 386 | 508 | 609 | 625 | 684 | 620 | 530 | 594 | 679 | 699 | 999 | 676 | 809 |
| Equity | -181 | -115 | -100 | 19 | 18 | -17 | 11 | 15 | -80 | -61 | -288 | -49 | -189 | 86 |
| Long-term debt | 0 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 |
| Short-term debt | 715 | 501 | 608 | 590 | 490 | 701 | 609 | 515 | 674 | 741 | 987 | 1.045 | 865 | 672 |
| Total debt | 715 | 501 | 608 | 590 | 607 | 701 | 609 | 515 | 674 | 741 | 987 | 1.045 | 865 | 716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
RSR Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Skytte Rehnquist | Management | 0 companies |