| Revenue | DKK 795K | +1% |
| EBITDA | DKK 752K | -62% |
| Net profit | DKK 559K | -63% |
| Total assets | DKK 11,4M | +2% |
| Equity | DKK 2,5M | -61% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 543 | 542 | 588 | 576 | 645 | 651 | 536 | 550 | 668 | 586 | 722 | 789 | 795 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 543 | 542 | 588 | 576 | 645 | 851 | 936 | 550 | 668 | 586 | 1.522 | 1.989 | 752 |
| Depreciation & amort. | -163 | -163 | -163 | -163 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 380 | 378 | 425 | 413 | 645 | 851 | 936 | 550 | 668 | 586 | 1.522 | 1.989 | 752 |
| Net financials | -368 | -300 | -251 | -265 | -161 | -108 | -85 | -68 | -56 | -37 | -32 | -31 | -34 |
| Profit before tax | 12 | 78 | 174 | 148 | 483 | 743 | 851 | 482 | 612 | 550 | 1.490 | 1.958 | 717 |
| Tax | 44 | 28 | 51 | 43 | 107 | 164 | 187 | 106 | 135 | 122 | 328 | 431 | 158 |
| Net profit | -33 | 50 | 123 | 105 | 377 | 579 | 664 | 376 | 477 | 428 | 1.162 | 1.527 | 559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.405 | 6.169 | 6.005 | 5.842 | 8.200 | 8.404 | 8.829 | 8.857 | 9.224 | 9.521 | 10.124 | 11.169 | 11.405 |
| Equity | 109 | 159 | 282 | 388 | 2.697 | 3.276 | 3.940 | 4.315 | 4.793 | 4.421 | 5.183 | 6.310 | 2.469 |
| Long-term debt | 5.999 | 805 | 4.435 | 725 | 3.483 | 3.488 | 3.468 | 3.473 | 3.478 | 3.482 | 3.487 | 3.492 | 3.496 |
| Short-term debt | 296 | 5.204 | 1.287 | 4.729 | 1.564 | 1.112 | 775 | 393 | 249 | 884 | 515 | 134 | 4.177 |
| Total debt | 6.296 | 6.010 | 5.723 | 5.454 | 5.048 | 4.600 | 4.244 | 3.867 | 3.726 | 4.366 | 4.002 | 3.626 | 7.673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Management | Management | 2007 | — | — |
PA Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UDVIKLINGSSELSKABET 2007 ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| René Lohmann Lagoni | Management | 0 companies |
| Per Adsersen | Founder | 0 companies |
| Lars Timmer | Board of Directors | 0 companies |
| Lone Johnsen Bøndergaard | Board of Directors | 0 companies |
| Rikke Olesen | Board of Directors | 0 companies |
| Jens Skadhede Bøndergaard | Chairman | 0 companies |