| Revenue | DKK 2,4M | +19% |
| EBITDA | DKK 507K | +31% |
| Net profit | DKK 385K | +56% |
| Total assets | DKK 2,2M | -7% |
| Equity | DKK 1,5M | -7% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.130 | 2.223 | 1.772 | 2.021 | 2.401 |
| Staff expenses | -2.497 | -2.327 | -1.711 | -1.635 | -1.894 |
| EBITDA | 633 | -104 | 61 | 386 | 507 |
| Depreciation & amort. | -208 | -101 | -0 | -0 | -0 |
| EBIT | 425 | -205 | 61 | 386 | 507 |
| Net financials | -28 | -38 | -78 | -68 | -10 |
| Profit before tax | 397 | -243 | -17 | 318 | 497 |
| Tax | 89 | -47 | 1 | 71 | 113 |
| Net profit | 309 | -196 | -18 | 247 | 385 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.920 | 3.393 | 2.732 | 2.395 | 2.228 |
| Equity | 1.777 | 1.431 | 1.413 | 1.660 | 1.545 |
| Long-term debt | 448 | 269 | 253 | 62 | 113 |
| Short-term debt | 1.679 | 1.692 | 1.066 | 674 | 571 |
| Total debt | 2.128 | 1.962 | 1.319 | 735 | 683 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RM Management | Management | 2011 |
| Former (1) | ||
CS Management | Management | 2011 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2023 | |
| Board of Directors | 2011 | |
| Former (4) | ||
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2013 – 2023 | |
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2011 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Midtiby Piihl | Management | 0 companies |
| Carlo Sandgaard Pedersen | Management | 0 companies |
| Elise Tavsen Pedersen | Board of Directors | 0 companies |
| Dina Stubbe | Board of Directors | 0 companies |
| Thomas Uldall Jørgensen | Board of Directors | 0 companies |
| Helle Skjøde Knudsen | Board of Directors | 0 companies |
| Martina Midtiby Piihl | Board of Directors | 0 companies |
| Ole Stubbe | Board of Directors | 0 companies |
| Morten Sandgaard Pedersen | Board of Directors | 0 companies |