| Revenue | DKK 8,4M | -4% |
| EBITDA | DKK 4,3M | -13% |
| Net profit | DKK 3,2M | -10% |
| Total assets | DKK 6,9M | -26% |
| Equity | DKK 4,1M | -17% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.540 | 4.930 | 4.271 | 4.289 | 5.515 | 6.351 | 6.014 | 5.987 | 5.165 | 6.002 | 5.952 | 6.873 | 8.820 | 8.429 |
| Staff expenses | -3.999 | -4.530 | -3.835 | -2.757 | -2.833 | -3.421 | -3.451 | -3.574 | -3.249 | -4.045 | -3.600 | -4.067 | -3.836 | -4.024 |
| EBITDA | 541 | 401 | 436 | 1.532 | 2.682 | 2.929 | 2.563 | 2.413 | 1.915 | 1.957 | 2.352 | 2.806 | 4.984 | 4.322 |
| Depreciation & amort. | -797 | -984 | -788 | -779 | -722 | -750 | -658 | -554 | -496 | -481 | -449 | -445 | -422 | -334 |
| EBIT | -256 | -583 | -352 | 753 | 1.960 | 2.179 | 1.905 | 1.859 | 1.419 | 1.476 | 1.902 | 2.361 | 4.562 | 3.988 |
| Net financials | -90 | -172 | -115 | -76 | -53 | -48 | -44 | -30 | -46 | -42 | 22 | -22 | -47 | 85 |
| Profit before tax | -347 | -755 | -467 | 677 | 1.907 | 2.131 | 1.861 | 1.830 | 1.373 | 1.434 | 1.924 | 2.339 | 4.515 | 4.073 |
| Tax | -86 | -189 | -63 | 148 | 416 | 469 | 410 | 403 | 302 | 316 | 423 | 516 | 994 | 897 |
| Net profit | -260 | -566 | -404 | 530 | 1.491 | 1.663 | 1.451 | 1.427 | 1.071 | 1.118 | 1.501 | 1.823 | 3.521 | 3.176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.872 | 6.168 | 6.502 | 3.713 | 4.087 | 6.629 | 6.242 | 6.121 | 7.232 | 6.380 | 6.788 | 7.231 | 9.339 | 6.875 |
| Equity | -1.249 | -1.815 | -2.220 | -1.690 | -199 | 1.464 | 2.915 | 2.842 | 2.413 | 2.531 | 3.032 | 3.355 | 4.876 | 4.052 |
| Long-term debt | 1.370 | 1.274 | 1.024 | 161 | 435 | 882 | 728 | 818 | 663 | 168 | 1.336 | 930 | 706 | 135 |
| Short-term debt | 7.751 | 6.709 | 7.697 | 5.242 | 3.852 | 4.283 | 2.599 | 2.461 | 4.156 | 3.681 | 2.419 | 2.946 | 3.757 | 2.688 |
| Total debt | 9.121 | 7.983 | 8.721 | 5.403 | 4.286 | 5.165 | 3.327 | 3.279 | 4.819 | 3.849 | 3.756 | 3.876 | 4.463 | 2.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK Management | Management | 2024 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TT Founder | Founder | 2010 | — | — |
BS Founder | Founder | 2010 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PLANTAS GROUP A/S | Company | 66.7% | 66.7% | 2011 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rafal Kucharek Damgaard | Management | 0 companies |
| Lars Bay-Smidt | Chief Executive Officer | 0 companies |
| Tinna Tvorup Kjær Mikkelsen | Founder | 0 companies |
| Brian Schou | Founder | 0 companies |
| Morten Bondgaard Godsk | Chief Executive Officer | 0 companies |
| Morten Honoré | Chief Executive Officer | 0 companies |
| Claus Berner Nielsen | Board of Directors | 0 companies |
| Knud Lomborg | Deputy Chairman | 0 companies |
| Klaus Skovsen | Chairman | 0 companies |
| Michael Honore | Chairman | 0 companies |