| Revenue | DKK 3,8M | +177% |
| EBITDA | DKK 3,5M | +1281% |
| Net profit | DKK 2,6M | +1235% |
| Total assets | DKK 3,9M | +345% |
| Equity | DKK 3,1M | +453% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | -395 | 590 | 686 | 820 | 1.159 | 1.118 | 975 | 960 | 1.176 | 1.311 | 1.112 | 1.371 | 3.798 |
| Staff expenses | -304 | -314 | -484 | -453 | -534 | -767 | -912 | -806 | -835 | -1.085 | -978 | -1.070 | -1.118 | -294 |
| EBITDA | 250 | -24 | 106 | 232 | 287 | 392 | 169 | 170 | 125 | 91 | 333 | -27 | 254 | 3.504 |
| Depreciation & amort. | 29 | -29 | -29 | -0 | -18 | -47 | -74 | -63 | -89 | -73 | -36 | -16 | -9 | -17 |
| EBIT | 221 | -53 | 78 | 232 | 269 | 345 | 95 | 106 | 36 | 18 | 296 | -43 | 245 | 3.487 |
| Net financials | -5 | -2 | -1 | 3 | -3 | -2 | -5 | -6 | -3 | -4 | -5 | -2 | -4 | -111 |
| Profit before tax | 216 | -25 | 77 | 236 | 266 | 342 | 90 | 100 | 33 | 14 | 292 | -46 | 241 | 3.376 |
| Tax | 60 | 13 | 19 | 56 | 49 | 90 | 21 | 26 | 12 | -0 | 64 | -0 | 44 | 743 |
| Net profit | 156 | -38 | 58 | 180 | 217 | 252 | 69 | 74 | 21 | 15 | 228 | -46 | 197 | 2.633 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 452 | 302 | 498 | 749 | 953 | 1.180 | 1.045 | 919 | 842 | 763 | 980 | 812 | 865 | 3.851 |
| Equity | 271 | 260 | 270 | 401 | 567 | 769 | 735 | 703 | 616 | 520 | 635 | 475 | 554 | 3.065 |
| Long-term debt | 40 | -15 | 19 | 45 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 738 |
| Short-term debt | 139 | -26 | 209 | 303 | 344 | 404 | 308 | 214 | 226 | 243 | 346 | 338 | 273 | 48 |
| Total debt | 179 | -42 | 228 | 348 | 386 | 404 | 308 | 214 | 226 | 243 | 346 | 338 | 311 | 786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ronald Simmelkjær Larsen | Management | 0 companies |