| Revenue | DKK 1,2M | +10% |
| EBITDA | DKK 171K | -66% |
| Net profit | DKK 22K | -94% |
| Total assets | DKK 2,9M | +9% |
| Equity | DKK 1,4M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 166 | 467 | 602 | 689 | 887 | 921 | 993 | 1.044 | 1.119 | 1.149 | 1.101 | 1.211 |
| Staff expenses | -170 | -154 | -395 | -533 | -612 | -601 | -695 | -753 | -909 | -837 | -1.098 | -596 | -1.040 |
| EBITDA | -22 | 12 | 72 | 69 | 78 | 286 | 226 | 240 | 135 | 282 | 51 | 505 | 171 |
| Depreciation & amort. | -7 | -7 | -10 | -16 | -34 | -34 | -29 | -3 | -29 | -41 | -41 | -23 | -48 |
| EBIT | -28 | 5 | 62 | 53 | 44 | 252 | 198 | 237 | 107 | 241 | 9 | 482 | 123 |
| Net financials | -2 | 3 | -7 | -2 | -21 | -50 | 3 | 0 | -4 | 5 | -5 | -12 | -84 |
| Profit before tax | -5 | 8 | 56 | 51 | 23 | 202 | 201 | 237 | 103 | 246 | 4 | 470 | 39 |
| Tax | 13 | -0 | -0 | 4 | 12 | 46 | 45 | 53 | 23 | 58 | 1 | 104 | 18 |
| Net profit | -18 | 8 | 56 | 47 | 11 | 156 | 156 | 184 | 79 | 188 | 2 | 366 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 519 | 471 | 696 | 1.080 | 926 | 948 | 1.123 | 1.311 | 1.945 | 2.348 | 2.277 | 2.673 | 2.927 |
| Equity | 132 | 140 | 196 | 243 | 254 | 410 | 566 | 750 | 829 | 1.018 | 1.020 | 1.386 | 1.408 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 386 | 331 | 500 | 833 | 672 | 538 | 557 | 557 | 1.112 | 1.330 | 1.257 | 1.287 | 1.519 |
| Total debt | 386 | 331 | 500 | 833 | 672 | 538 | 557 | 557 | 1.112 | 1.330 | 1.257 | 1.287 | 1.519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2009 | — | — |
FK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RIG Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Mariegaard | Management | 0 companies |
| Frank Kirkegaard Jensen | Chief Executive Officer | 0 companies |