| Revenue | DKK 25,5M | +14% |
| EBITDA | DKK 10,4M | +22% |
| Net profit | DKK 7,9M | +17% |
| Total assets | DKK 20,4M | +53% |
| Equity | DKK 10,9M | +42% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.398 | 3.874 | 3.110 | 2.509 | 3.897 | 3.785 | 6.957 | 12.459 | 16.274 | 19.788 | 22.365 | 25.502 |
| Staff expenses | -1.177 | -3.381 | -2.854 | -2.375 | -2.693 | -2.646 | -4.300 | -6.625 | -8.444 | -9.873 | -12.131 | -15.099 |
| EBITDA | 222 | 493 | 257 | 134 | 1.203 | 1.139 | 2.657 | 5.835 | 7.830 | 9.915 | 8.507 | 10.372 |
| Depreciation & amort. | -11 | -18 | 18 | 18 | 18 | -18 | -11 | -11 | -4 | -6 | -7 | -21 |
| EBIT | 211 | 476 | 239 | 117 | 1.186 | 1.122 | 2.646 | 5.824 | 7.826 | 9.909 | 8.500 | 10.351 |
| Net financials | 0 | -8 | -44 | -16 | -12 | 77 | 64 | 84 | 28 | 155 | 83 | -221 |
| Profit before tax | 211 | 468 | 195 | 101 | 1.174 | 1.199 | 2.709 | 5.907 | 7.854 | 10.064 | 8.583 | 10.130 |
| Tax | 53 | 123 | 50 | 26 | 259 | 238 | 569 | 1.286 | 1.747 | 2.129 | 1.846 | 2.263 |
| Net profit | 158 | 345 | 145 | 75 | 914 | 961 | 2.140 | 4.621 | 6.107 | 7.935 | 6.737 | 7.867 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 999 | 1.962 | 1.691 | 3.274 | 3.406 | 4.509 | 11.250 | 14.991 | 16.605 | 19.909 | 13.385 | 20.417 |
| Equity | 238 | 425 | 125 | 657 | 1.572 | 1.468 | 2.759 | 5.630 | 8.187 | 11.437 | 7.680 | 10.915 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281 | 200 | 0 | 0 | 0 |
| Short-term debt | 745 | 1.523 | 1.554 | 2.610 | 1.829 | 3.041 | 8.489 | 9.080 | 8.218 | 8.472 | 5.701 | 9.498 |
| Total debt | 745 | 1.523 | 1.554 | 2.610 | 1.829 | 3.041 | 8.489 | 9.361 | 8.417 | 8.472 | 5.701 | 9.498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RT Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SG Management | Management | 2010 | — | — |
CO Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BO Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PRUNUS SERRATULA ApS | Company | 15.0% | 15.0% | 2012 |
BEOB HOLDING ApS | Company | 25.0% | 25.0% | 2012 |
Roima Denmark Holding ApS | Company | 100.0% | 100.0% | 2023 |
AND BEYOND ApS | Company | 25.0% | 25.0% | 2012 |
PERITO CONSULTING ApS | Company | 10.0% | 10.0% | 2022 |
BJERRES BUREAU ApS | Company | 10.0% | 10.0% | 2021 |
RYBØL HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
KAJASO Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Thor Thorsen | Chief Executive Officer | 0 companies |
| Martin Nygaard Berg | Chief Executive Officer | 0 companies |
| Stephan Gassier Skovlund | Management | 0 companies |
| Camilla Obling | Chief Executive Officer | 0 companies |
| Søren Holm Jensen | Chief Executive Officer | 0 companies |
| Benjamin Obling | Chief Executive Officer | 0 companies |
| Markus Jouni Kalervo Kalalahti | Chairman | 0 companies |
| Stefan Sørensen | Board of Directors | 0 companies |
| Mikael Lyngsø | Board of Directors | 0 companies |
| Jesper Rybøl | Board of Directors | 0 companies |
| Torben Bjerre-Madsen | Chairman | 0 companies |
| Anna Karoliina Allenius | Board of Directors | 0 companies |
| Antti Jani Petteri Varis | Board of Directors | 0 companies |