| Revenue | DKK 1,7M | -21% |
| EBITDA | DKK 1,6M | -27% |
| Net profit | DKK 820K | -38% |
| Total assets | DKK 39,5M | +1% |
| Equity | DKK 13,5M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.619 | 1.646 | 1.589 | 1.608 | 1.901 | 1.542 | 1.804 | 1.642 | 1.629 | 1.060 | 2.070 | 2.084 | 1.651 |
| Staff expenses | -124 | -134 | -84 | -114 | -114 | -342 | -54 | -54 | -36 | -0 | -0 | -0 | -0 |
| EBITDA | 1.495 | 1.512 | 1.505 | 1.494 | 1.787 | 1.931 | 5.750 | 1.588 | 1.592 | 3.260 | 2.070 | 2.172 | 1.584 |
| Depreciation & amort. | -134 | -134 | -4.563 | -135 | -135 | 365 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.361 | 1.378 | -3.058 | 1.359 | 1.652 | 1.565 | 5.750 | 1.588 | 1.592 | 3.260 | 2.070 | 2.172 | 1.584 |
| Net financials | -943 | -895 | -897 | -979 | -799 | -1.110 | -147 | -266 | -166 | -123 | 1.149 | -469 | -532 |
| Profit before tax | 418 | 483 | -3.955 | 380 | 854 | 455 | 5.602 | 1.322 | 1.426 | 3.136 | 3.219 | 1.703 | 1.051 |
| Tax | 111 | 126 | -1.570 | 93 | 200 | -209 | 1.233 | 290 | 314 | 690 | 722 | 375 | 231 |
| Net profit | 307 | 357 | -2.385 | 287 | 654 | 664 | 4.370 | 1.032 | 1.112 | 2.446 | 2.497 | 1.328 | 820 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.367 | 36.493 | 31.984 | 30.989 | 31.499 | 31.884 | 35.224 | 36.264 | 40.052 | 39.628 | 38.249 | 38.913 | 39.475 |
| Equity | 10.562 | 11.169 | 8.732 | 9.376 | 10.280 | 11.146 | 9.246 | 10.278 | 11.390 | 10.836 | 11.333 | 12.662 | 13.482 |
| Long-term debt | 17.155 | 17.090 | 17.044 | 16.074 | 15.806 | 16.267 | 19.737 | 19.314 | 22.121 | 21.649 | 19.933 | 19.608 | 19.227 |
| Short-term debt | 2.614 | 2.228 | 1.925 | 1.289 | 1.191 | 499 | 1.377 | 1.856 | 1.668 | 2.267 | 2.091 | 1.731 | 1.841 |
| Total debt | 19.770 | 19.318 | 18.969 | 17.363 | 16.997 | 16.765 | 21.114 | 21.170 | 23.789 | 23.916 | 22.024 | 21.339 | 21.068 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Founder | Founder | 2007 | — | — |
WI Founder | Founder | 2007 | — | — |
TR Management | Management | 2023 | — | — |
IV Founder | Founder | 2007 | — | — |
MD Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RG II Holding ApS | Company | 100.0% | 100.0% | 2018 |
JMI GRUPPEN A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Georg Bjarnø | Founder | 0 companies |
| Willy Iwan Rossing Bjarnø | Founder | 0 companies |
| Tina Reinholdt Milvertz | Management | 0 companies |
| Inger Vittrup | Founder | 0 companies |
| Morten Dalgaard | Management | 0 companies |
| Rikke Nisted Milvertz | Board of Directors | 0 companies |
| Jan Milvertz | Chairman | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |
| Michael Vinther | Chairman | 0 companies |