| Revenue | DKK 2,7M | +2009% |
| EBITDA | DKK 2,7M | +2009% |
| Net profit | DKK 2,1M | +1027% |
| Total assets | DKK 1,5M | -2% |
| Equity | DKK 863K | +645% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | -146 | -31 | 235 | 65 | 64 | 2 | -32 | 71 | 128 | 2.701 |
| Staff expenses | -0 | -68 | -2 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -146 | -214 | -33 | 220 | 65 | 64 | 2 | -32 | 71 | 128 | 2.701 |
| Depreciation & amort. | -0 | 24 | -24 | -24 | -25 | -45 | -40 | -39 | -41 | -41 | -0 |
| EBIT | -146 | -238 | -56 | 196 | 41 | 19 | -37 | -71 | 30 | 87 | 2.701 |
| Net financials | -23 | -22 | 161 | -127 | 25 | -165 | 218 | 17 | -111 | -301 | -55 |
| Profit before tax | -169 | -260 | 105 | 69 | 65 | -146 | 181 | -54 | -81 | -214 | 2.646 |
| Tax | -35 | -53 | -29 | 37 | 7 | 3 | -13 | -20 | 8 | 14 | 529 |
| Net profit | -134 | -207 | 134 | 31 | 58 | -148 | 194 | -34 | -89 | -228 | 2.117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.051 | 1.297 | 1.503 | 1.377 | 1.388 | 1.472 | 1.701 | 1.704 | 1.663 | 1.477 | 1.454 |
| Equity | 406 | 199 | 332 | 364 | 422 | 274 | 467 | 433 | 344 | 116 | 863 |
| Long-term debt | 0 | 1.055 | 973 | 889 | 772 | 585 | 579 | 655 | 63 | 0 | 0 |
| Short-term debt | 645 | 43 | 198 | 124 | 194 | 613 | 641 | 605 | 1.244 | 1.246 | 486 |
| Total debt | 645 | 1.098 | 1.170 | 1.013 | 966 | 1.199 | 1.219 | 1.260 | 1.308 | 1.246 | 486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AE Management | Management | 2012 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2017 | |
LAUGE PEDERSEN INVEST ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2012 | |
Kristian Kjærgaard Invest ApS | Company | 20.0% | 20.0% | 2017 |
RECKE INVEST A/S | Company | 5.0% | 5.0% | 2013 |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Scobie | Chief Executive Officer | 0 companies |
| Margrethe Athena Toft Solholt | Chief Executive Officer | 0 companies |
| Agathe Esmaralda Langhop Dorado | Management | 0 companies |
| Linda Betsy Isolde Lauridsen | Chief Executive Officer | 0 companies |
| Christian Solholt | Board of Directors | 0 companies |
| Christian Züger Andersen | Chairman | 0 companies |
| Christian Lundgaard | Board of Directors | 0 companies |
| Michael Johan von der Recke | Board of Directors | 0 companies |