| Revenue | DKK 5,3M | -3% |
| EBITDA | DKK 1M | -10% |
| Net profit | DKK 775K | -13% |
| Total assets | DKK 5M | +10% |
| Equity | DKK 3,8M | +19% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.937 | 2.670 | 3.550 | 3.199 | 3.214 | 4.001 | 4.542 | 4.454 | 4.545 | 5.664 | 6.396 | 5.523 | 5.346 |
| Staff expenses | -1.508 | -2.004 | -2.104 | -2.507 | -2.634 | -3.455 | -3.209 | -3.781 | -3.799 | -3.824 | -3.845 | -4.390 | -4.328 |
| EBITDA | 428 | 666 | 1.446 | 692 | 580 | 546 | 1.333 | 673 | 746 | 1.841 | 2.551 | 1.132 | 1.018 |
| Depreciation & amort. | -202 | -336 | -115 | -55 | -61 | -80 | -60 | -28 | -24 | -24 | -12 | -0 | -0 |
| EBIT | 226 | 330 | 1.331 | 637 | 518 | 465 | 1.273 | 645 | 721 | 1.816 | 2.539 | 1.132 | 1.018 |
| Net financials | -19 | -3 | -5 | -13 | 2 | 10 | 44 | 63 | 49 | 62 | 42 | 17 | -21 |
| Profit before tax | 207 | 328 | 1.326 | 624 | 521 | 475 | 1.317 | 709 | 771 | 1.878 | 2.581 | 1.149 | 997 |
| Tax | 45 | 80 | 330 | 148 | 115 | 107 | 292 | 167 | 175 | 417 | 572 | 255 | 222 |
| Net profit | 163 | 247 | 997 | 476 | 406 | 368 | 1.025 | 541 | 596 | 1.462 | 2.008 | 894 | 775 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.075 | 1.552 | 2.288 | 1.613 | 1.685 | 2.433 | 3.737 | 4.173 | 5.347 | 6.132 | 6.641 | 4.514 | 4.952 |
| Equity | 241 | 488 | 1.238 | 723 | 1.129 | 1.497 | 2.522 | 3.063 | 3.659 | 4.371 | 5.629 | 3.223 | 3.848 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 834 | 1.064 | 1.050 | 890 | 555 | 936 | 1.215 | 1.094 | 1.688 | 1.761 | 1.012 | 1.290 | 1.104 |
| Total debt | 834 | 1.064 | 1.050 | 890 | 555 | 936 | 1.215 | 1.109 | 1.688 | 1.761 | 1.012 | 1.290 | 1.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Management | Management | 2013 | — | — |
SE Management | Management | 2017 | — | — |
HM Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAUHE HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
Madsen Epic Holding ApS | Company | 33.3% | 33.3% | 2019 |
GLOUM ApS | Company | 50.0% | 50.0% | 2011 |
Thorsholt Holding ApS | Company | 33.3% | 33.3% | 2019 |
SONNICHSEN HOLDING FREDENSB. ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Rauhe Christensen | Management | 0 companies |
| Simon Ebdrup Madsen | Management | 0 companies |
| Helge Morten Løvgreen Sidor | Management | 0 companies |
| Jesper Teichert Marcussen | Board of Directors | 0 companies |
| Christian Thorsholt Jacobsen | Board of Directors | 0 companies |
| Henrik Gynde Kany | Board of Directors | 0 companies |
| Jens Thorkild Vestergaard Jensen | Board of Directors | 0 companies |
| Rasmus Oubæk | Chairman | 0 companies |
| Rune Sauer Sonnichsen | Chairman | 0 companies |