| Revenue | — | — |
| EBITDA | — | — |
| Net profit | — | — |
| Total assets | DKK 0 | — |
| Equity | — | — |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.594 | 8.321 | 21.755 | 13.301 | 13.298 | 20.318 | 42.980 | 38.476 | 38.245 | 34.222 | 34.176 | — | — | — |
| Staff expenses | -168 | -6.052 | -8.905 | -12.540 | -12.648 | -15.978 | -20.667 | -26.895 | -25.698 | -22.444 | -23.929 | -0 | -0 | -0 |
| EBITDA | -20 | 809 | 12.850 | 761 | 650 | 4.340 | 22.313 | 11.581 | 12.547 | 11.779 | -519 | 18.225 | — | — |
| Depreciation & amort. | -0 | -230 | -2.579 | -1.141 | -1.100 | -1.414 | -2.471 | -2.147 | -2.008 | -1.966 | -1.748 | -4.592 | -0 | -0 |
| EBIT | -20 | 579 | 10.271 | -380 | -451 | 2.926 | 19.842 | 9.434 | 10.539 | 9.813 | -2.267 | 13.633 | — | — |
| Net financials | -0 | -9 | 254 | -44 | -57 | -57 | 409 | -70 | -84 | -86 | -361 | 551 | 0 | 0 |
| Profit before tax | -20 | 570 | 10.525 | -424 | -508 | 2.869 | 20.251 | 9.363 | 10.455 | 9.727 | -2.628 | 13.200 | — | — |
| Tax | -5 | 140 | 2.556 | 141 | -400 | 626 | 4.448 | 2.060 | 2.300 | 2.141 | -221 | 3.435 | -0 | -0 |
| Net profit | -15 | 430 | 7.969 | -565 | -108 | 2.244 | 15.803 | 7.304 | 8.155 | 7.586 | -2.407 | 9.765 | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.072 | 5.913 | 12.882 | 4.190 | 7.192 | 17.782 | 33.382 | 21.522 | 23.204 | 20.534 | 18.552 | 52.640 | 0 | 0 |
| Equity | 148 | 578 | 5.547 | 1.981 | 1.874 | 4.317 | 20.121 | 12.424 | 13.579 | 16.164 | 13.757 | 23.432 | — | — |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.000 | 11.656 | 0 | 0 |
| Short-term debt | 8.924 | 5.213 | 6.366 | 1.456 | 4.815 | 12.333 | 11.200 | 7.483 | 8.428 | 3.578 | 2.224 | 15.552 | 0 | 0 |
| Total debt | 8.924 | 5.213 | 6.366 | 1.456 | 4.815 | 12.333 | 11.200 | 7.483 | 8.428 | 3.578 | 4.224 | 27.208 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VE Management | Management | 2021 | — | — |
PR Management | Management | 2021 | — | — |
JJ Management | Management | 2021 | — | — |
RP Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROSPERITAS ApS | Company | 25.0% | 25.0% | 2013 |
RYTTERGAARD INVEST A/S | Company | 25.0% | 25.0% | 2012 |
MYCO ApS | Company | 25.0% | 25.0% | 2011 |
MNGT4 RL ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Vilhelm Eigil Hahn-Petersen | Management | 0 companies |
| Peter Ryttergaard | Management | 0 companies |
| Jens Jørgen Hahn-Petersen | Management | 0 companies |
| Rasmus Philip Buhl Lokvig | Management | 0 companies |
| Didde Svendborg Østergaard | Board of Directors | 0 companies |
| Jørgen Vilhelm Løvenørn Bardenfleth | Board of Directors | 0 companies |
| Brian Bundgaard Schwartz | Board of Directors | 0 companies |
| Stig Løkke Pedersen | Board of Directors | 0 companies |
| Jacob Christian Nielsen Thygesen | Board of Directors | 0 companies |
| Jesper Jarlbæk | Chairman | 0 companies |
| Per Gullestrup | Board of Directors | 0 companies |