| Revenue | DKK 346K | +47% |
| EBITDA | DKK 346K | +47% |
| Net profit | DKK 291K | +80% |
| Total assets | DKK 4,3M | +7% |
| Equity | DKK 2,7M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3 | — | -3 | -2 | -4 | -5 | -4 | -2 | 0 | 51 | 261 | 235 | 346 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -77 | 0 | -27 | -7 | -634 | -17 | -4 | -2 | -12 | 51 | 261 | 235 | 346 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -77 | 0 | -27 | -7 | -634 | -17 | -4 | -2 | -12 | 51 | 261 | 235 | 346 |
| Net financials | 0 | -293 | 0 | 303 | 298 | -334 | 167 | 193 | 68 | 114 | -192 | -31 | -71 | -66 |
| Profit before tax | — | -144 | 0 | 300 | 295 | -337 | 163 | 189 | 66 | 102 | -141 | 230 | 164 | 280 |
| Tax | -0 | 1 | -0 | -0 | -14 | -1 | -2 | -0 | -0 | -3 | -27 | -34 | 2 | -12 |
| Net profit | — | -145 | 0 | 300 | 309 | -336 | 164 | 190 | 66 | 105 | -115 | 264 | 162 | 291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.143 | 0 | 3.118 | 3.119 | 3.060 | 3.210 | 3.394 | 3.451 | 3.577 | 3.458 | 3.792 | 4.036 | 4.318 |
| Equity | — | 1.191 | 0 | 1.597 | 1.905 | 1.570 | 1.734 | 1.924 | 1.989 | 2.094 | 1.980 | 2.243 | 2.405 | 2.696 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.139 | 1.458 | 1.458 | 1.458 | 1.458 | 1.458 | 1.458 | 1.458 | 1.458 | 1.458 |
| Short-term debt | 0 | -1.952 | 0 | 1.522 | 74 | 33 | 18 | 12 | 4 | 25 | 21 | 91 | 174 | 164 |
| Total debt | 0 | -1.952 | 0 | 1.522 | 1.213 | 1.491 | 1.476 | 1.470 | 1.462 | 1.482 | 1.479 | 1.549 | 1.631 | 1.621 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2008 | — | — |
FH Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Administrationsselskabet Rapion a.m.b.a | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Finn Harlis | Management | 0 companies |
| Johannes Hove Jensen | Board of Directors | 0 companies |
| Sven Jensen | Chairman | 0 companies |
| Per Vestergaard Knudsen | Board of Directors | 0 companies |
| Bent Ole Lindholm | Board of Directors | 0 companies |
| Ivan Bjarne Nielsen | Board of Directors | 0 companies |
| Erik Lütken | Board of Directors | 0 companies |
| Per Bent Pedersen | Board of Directors | 0 companies |
| John Andersen | Chairman | 0 companies |
| Holger Elkjær | Chairman | 0 companies |
| Gunnar Nygaard | Board of Directors | 0 companies |