| Revenue | DKK 9,4M | -16% |
| EBITDA | DKK 4,6M | -4% |
| Net profit | DKK 3,4M | +21% |
| Total assets | DKK 23,6M | -22% |
| Equity | DKK 6,6M | +109% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.169 | 2.581 | 4.061 | 4.077 | 4.859 | 7.637 | 11.715 | 14.577 | 18.004 | 23.284 | 6.727 | 27.089 | 11.236 | 9.395 |
| Staff expenses | -1.321 | -1.649 | -2.747 | -2.749 | -3.685 | -4.867 | -8.352 | -10.793 | -12.395 | -17.046 | -3.419 | -10.408 | -6.482 | -4.628 |
| EBITDA | 849 | 932 | 1.314 | 1.329 | 1.152 | 2.768 | 3.363 | 3.783 | 5.609 | 6.238 | 3.308 | 16.681 | 4.755 | 4.569 |
| Depreciation & amort. | 16 | 165 | 349 | -360 | -334 | -491 | -563 | -608 | -982 | -967 | -148 | -647 | -541 | -392 |
| EBIT | 832 | 767 | 965 | 968 | 818 | 2.278 | 2.799 | 3.176 | 4.627 | 5.271 | 3.160 | 16.034 | 4.214 | 4.177 |
| Net financials | -4 | -72 | -87 | -85 | 2 | -30 | 8 | -84 | -90 | -219 | 59 | -174 | -480 | 266 |
| Profit before tax | 828 | 695 | 878 | 883 | 820 | 2.248 | 2.807 | 3.092 | 4.537 | 5.051 | 3.219 | 15.860 | 3.734 | 4.443 |
| Tax | 208 | 177 | 218 | 215 | 182 | 497 | 622 | 842 | 1.002 | 1.123 | 693 | 3.492 | 887 | 1.001 |
| Net profit | 620 | 517 | 660 | 669 | 638 | 1.751 | 2.186 | 2.250 | 3.535 | 3.928 | 2.526 | 12.368 | 2.847 | 3.442 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.495 | 4.550 | 6.873 | 5.722 | 6.131 | 9.997 | 13.450 | 15.756 | 23.673 | 30.688 | 28.552 | 36.430 | 30.143 | 23.639 |
| Equity | 1.247 | 1.474 | 1.819 | 2.173 | 1.794 | 3.545 | 5.730 | 7.519 | 10.803 | 12.731 | 15.257 | 12.625 | 3.172 | 6.613 |
| Long-term debt | 205 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 2.725 | 4.191 | 0 | 4.718 | 4.539 | 4.343 |
| Short-term debt | 1.043 | 3.054 | 5.054 | 3.549 | 4.338 | 6.440 | 7.693 | 8.092 | 10.010 | 13.626 | 13.188 | 18.973 | 22.311 | 12.572 |
| Total debt | 1.248 | 3.054 | 5.054 | 3.549 | 4.338 | 6.440 | 7.693 | 8.128 | 12.735 | 17.816 | 13.188 | 23.691 | 26.850 | 16.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK Management | Management | 2009 | — | — |
LR Management | Management | 2012 | — | — |
HS Management | Management | 2021 | — | — |
MH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Falm Invest ApS | Company | 33.3% | 33.3% | 2013 |
Y-Design ApS | Company | 33.3% | 33.3% | 2013 |
PROVIPAL ApS | Company | 33.3% | 33.3% | 2015 |
Smart Retur Danmark A/S | Company | 66.7% | 66.7% | 2021 |
RKJ INVEST ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| René Kjeldsen | Management | 0 companies |
| Leif Roed Antonsen | Management | 0 companies |
| Henrik Stendevad Skøtt | Management | 0 companies |
| Mikkel Haahr Jørgensen | Management | 0 companies |
| Margrete Singsaas | Board of Directors | 0 companies |
| Jan Erik Skovdahl | Board of Directors | 0 companies |
| Søren Eriksen | Chairman | 0 companies |