| Revenue | DKK 8,3M | +19% |
| EBITDA | DKK 3,5M | -2% |
| Net profit | DKK 2,7M | -2% |
| Total assets | DKK 8,5M | +15% |
| Equity | DKK 2,8M | -2% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 407 | 810 | — | 903 | 1.683 | 1.875 | 2.060 | 4.068 | 5.678 | 4.296 | 7.347 | 6.954 | 8.291 |
| Staff expenses | -297 | -391 | -588 | -791 | -850 | -1.349 | -1.617 | -1.666 | -1.972 | -2.598 | -2.493 | -2.940 | -3.405 | -4.825 |
| EBITDA | 165 | 16 | 222 | 149 | 53 | 334 | 258 | 394 | 2.096 | 3.081 | 1.802 | 4.407 | 3.549 | 3.466 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -13 | -35 | -39 | -39 |
| EBIT | 165 | 16 | 222 | 149 | 53 | 334 | 258 | 394 | 2.096 | 3.075 | 1.789 | 4.372 | 3.510 | 3.428 |
| Net financials | -3 | -3 | -5 | 7 | -1 | -59 | 23 | 6 | -11 | -61 | -35 | -35 | -43 | -24 |
| Profit before tax | 163 | 13 | 217 | 156 | 52 | 275 | 281 | 400 | 2.085 | 3.014 | 1.754 | 4.337 | 3.467 | 3.404 |
| Tax | 41 | 4 | 54 | 37 | 12 | 61 | 64 | 90 | 461 | 669 | 387 | 945 | 764 | 750 |
| Net profit | 122 | 9 | 164 | 119 | 40 | 214 | 217 | 310 | 1.625 | 2.345 | 1.367 | 3.391 | 2.703 | 2.654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 520 | 1.302 | 1.488 | 1.178 | 1.002 | 1.712 | 1.556 | 1.534 | 3.987 | 6.366 | 5.074 | 7.435 | 7.402 | 8.540 |
| Equity | 259 | 269 | 432 | 451 | 392 | 605 | 342 | 435 | 1.750 | 2.470 | 1.492 | 3.516 | 2.828 | 2.779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 261 | 1.034 | 1.056 | 727 | 610 | 1.107 | 1.214 | 1.100 | 2.238 | 3.895 | 3.564 | 3.911 | 4.551 | 5.746 |
| Total debt | 261 | 1.034 | 1.056 | 727 | 610 | 1.107 | 1.214 | 1.100 | 2.238 | 3.895 | 3.564 | 3.911 | 4.551 | 5.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RC Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Build Smart ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Roman Cervenka | Management | 0 companies |