| Revenue | DKK 2,7M | +6% |
| EBITDA | DKK 300K | +133% |
| Net profit | DKK 397K | +491% |
| Total assets | DKK 4,3M | -7% |
| Equity | DKK 1,3M | +44% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 72 | 861 | 3.491 | 3.731 | 3.128 | 3.002 | 2.939 | 3.295 | 3.315 | 2.762 | 2.575 | 2.724 |
| Staff expenses | -0 | -44 | -722 | -3.487 | -3.716 | -2.786 | -3.058 | -2.900 | -2.799 | -2.639 | -2.495 | -2.446 | -2.423 |
| EBITDA | -7 | 28 | 139 | 4 | 15 | 342 | -57 | 39 | 496 | 676 | 268 | 129 | 300 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1 | -8 | -9 | -7 | -0 | -0 | -0 | -0 |
| EBIT | -7 | 28 | 139 | 4 | 15 | 341 | -64 | 30 | 490 | 676 | 268 | 129 | 300 |
| Net financials | 0 | -9 | -5 | 8 | 1 | -14 | 105 | 84 | 30 | -23 | -20 | -13 | 211 |
| Profit before tax | -7 | 19 | 134 | 12 | 16 | 327 | 40 | 113 | 520 | 654 | 247 | 116 | 512 |
| Tax | -1 | 7 | 35 | 4 | 5 | 72 | 14 | 30 | 120 | 144 | 54 | 49 | 114 |
| Net profit | -5 | 12 | 99 | 8 | 12 | 255 | 26 | 84 | 400 | 509 | 193 | 67 | 397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 150 | 297 | 2.182 | 4.304 | 2.300 | 3.090 | 3.086 | 4.461 | 5.732 | 4.989 | 4.823 | 4.572 | 4.274 |
| Equity | 75 | 87 | 186 | 194 | 105 | 360 | 136 | 200 | 574 | 927 | 840 | 907 | 1.305 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 88 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 211 | 1.996 | 4.110 | 2.194 | 2.728 | 2.950 | 4.228 | 5.070 | 4.062 | 3.983 | 3.664 | 2.969 |
| Total debt | 75 | 211 | 1.996 | 4.110 | 2.194 | 2.728 | 2.950 | 4.261 | 5.158 | 4.062 | 3.983 | 3.664 | 2.969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RH Management | Management | 2011 | — | — |
JN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RMY 052016 APS | Company | 50.0% | 50.0% | 2016 |
JN 16 ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Høyrup-Myhre | Management | 0 companies |
| Jimmy Nielsen | Management | 0 companies |