| Revenue | DKK -18K | +8% |
| EBITDA | DKK -18K | -8% |
| Net profit | DKK 70K | -66% |
| Total assets | DKK 943K | +8% |
| Equity | DKK 935K | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 303 | 280 | -8 | 48 | -5 | 15 | 538 | -14 | -10 | -14 | -14 | -15 | -17 | -18 |
| Staff expenses | -276 | -681 | -1.086 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 28 | -401 | -1.093 | -563 | -5 | 15 | 538 | -14 | -10 | -14 | -14 | -15 | -17 | -18 |
| Depreciation & amort. | -220 | -507 | -513 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -193 | -908 | -1.607 | -563 | -5 | 15 | 538 | -14 | -10 | -14 | -14 | -15 | -17 | -18 |
| Net financials | -113 | -310 | -417 | -71 | -77 | -84 | 393 | 0 | 8 | 60 | 19 | 28 | 52 | 31 |
| Profit before tax | -306 | -1.217 | -2.023 | -635 | -82 | -69 | 932 | -14 | -2 | 46 | 6 | 13 | 36 | 13 |
| Tax | -53 | 17 | -175 | -0 | -0 | 76 | -0 | -11 | -469 | -0 | -0 | -0 | -175 | -57 |
| Net profit | -253 | -1.235 | -1.848 | -635 | -82 | -145 | 932 | -3 | 467 | 46 | 6 | 13 | 210 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.732 | 2.660 | 2.074 | 199 | 185 | 125 | 245 | 130 | 593 | 640 | 647 | 661 | 872 | 943 |
| Equity | -1.295 | -2.530 | -4.378 | -5.013 | -5.095 | -5.240 | 124 | 121 | 588 | 635 | 641 | 654 | 864 | 935 |
| Long-term debt | 228 | 3.543 | 4.640 | 4.389 | 4.389 | 4.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.799 | 1.647 | 1.812 | 823 | 891 | 1.075 | 121 | 8 | 5 | 5 | 6 | 7 | 7 | 8 |
| Total debt | 4.027 | 5.190 | 6.452 | 5.212 | 5.280 | 5.365 | 121 | 8 | 5 | 5 | 6 | 7 | 7 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK Management | Management | 2008 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HELGE MUNK HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
REX BIRK ApS | Company | 10.0% | 10.0% | 2013 |
COURAGE HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Rudi Kragh | Management | 0 companies |
| Helge Munk | Chief Executive Officer | 0 companies |
| Søren Ole Lund Thomsen | Board of Directors | 0 companies |