| Revenue | DKK 4,5M | +10% |
| EBITDA | DKK 7,6M | +15% |
| Net profit | DKK 6M | +17% |
| Total assets | DKK 71,2M | +11% |
| Equity | DKK 57,9M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.528 | 3.325 | 3.443 | 3.628 | 3.464 | 3.567 | 3.614 | 3.817 | 6.091 | 4.061 | 3.169 | 4.257 | 4.142 | 4.545 |
| Staff expenses | -150 | -368 | -327 | -330 | -275 | -567 | -486 | -495 | -489 | -505 | -522 | -544 | -552 | -384 |
| EBITDA | 2.378 | 980 | 3.116 | -902 | 1.116 | 3.000 | 3.128 | 9.322 | 5.603 | 8.461 | 1.647 | 4.713 | 6.591 | 7.561 |
| Depreciation & amort. | -4.000 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.622 | 980 | 3.116 | -902 | 1.116 | 3.000 | 3.128 | 9.322 | 5.603 | 8.461 | 1.647 | 4.713 | 6.591 | 7.561 |
| Net financials | -597 | -835 | -944 | -462 | -689 | -614 | -404 | -357 | -278 | -205 | -132 | -215 | -48 | 93 |
| Profit before tax | -2.219 | 145 | 2.171 | -1.364 | 428 | 2.386 | 2.723 | 8.965 | 5.325 | 8.256 | 1.515 | 4.499 | 6.543 | 7.654 |
| Tax | -555 | -26 | 387 | -504 | 95 | 525 | 599 | 1.972 | 1.172 | 1.816 | 332 | 990 | 1.439 | 1.684 |
| Net profit | -1.664 | 171 | 1.784 | -860 | 333 | 1.861 | 2.124 | 6.993 | 4.154 | 6.439 | 1.183 | 3.509 | 5.104 | 5.970 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.617 | 49.878 | 50.065 | 51.560 | 49.106 | 49.416 | 49.495 | 55.531 | 57.222 | 60.913 | 59.044 | 61.552 | 63.818 | 71.151 |
| Equity | 19.089 | 19.260 | 21.045 | 20.185 | 20.518 | 22.379 | 24.503 | 31.496 | 35.650 | 42.089 | 43.272 | 46.781 | 51.885 | 57.855 |
| Long-term debt | 1.477 | 1.617 | 1.664 | 1.710 | 1.730 | 1.771 | 1.852 | 1.924 | 1.965 | 2.024 | 2.084 | 2.147 | 2.211 | 2.278 |
| Short-term debt | 22.847 | 25.959 | 23.952 | 26.970 | 24.215 | 22.256 | 19.764 | 17.048 | 14.178 | 9.904 | 6.666 | 5.052 | 1.160 | 1.378 |
| Total debt | 24.324 | 27.576 | 25.616 | 28.680 | 25.945 | 24.027 | 21.616 | 18.972 | 16.143 | 11.928 | 8.751 | 7.199 | 3.371 | 3.656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2015 | — | — |
RJ Management | Management | 2025 | — | — |
FP Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RA Holdings ApS | Company | 100.0% | 100.0% | 2024 |
RA Holdings ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Lücking | Management | 0 companies |
| Rasmus Juul Pihl | Management | 0 companies |
| Flemming Pätges Allerup | Chief Executive Officer | 0 companies |
| Pierro Henri Børge Serena Kruse | Board of Directors | 0 companies |
| Klavs Krieger von Lowzow | Chairman | 0 companies |
| René Frandsen | Board of Directors | 0 companies |
| Rikke Hamilton | Board of Directors | 0 companies |
| Kenneth Douglas Plummer | Board of Directors | 0 companies |
| Kåre Bo Stolt | Chairman | 0 companies |