| Revenue | DKK 1,5M | +581% |
| EBITDA | DKK 731K | +267% |
| Net profit | DKK 1,6M | -22% |
| Total assets | DKK 120,4M | -1% |
| Equity | DKK 87,6M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 270 | -1.568 | -5.352 | -675 | -331 | -1.255 | 36 | -415 | 849 | 2.038 | 1.221 | 222 | 1.509 |
| Staff expenses | -65 | -218 | -250 | -199 | -894 | -338 | -348 | -397 | -333 | -393 | -697 | -658 | -778 |
| EBITDA | 205 | -1.786 | -5.602 | -874 | -1.225 | -4.126 | -311 | -1.010 | 516 | 1.645 | 524 | -437 | 731 |
| Depreciation & amort. | -619 | -750 | -4.294 | -799 | -662 | -512 | -559 | -772 | -822 | -844 | -962 | -934 | -944 |
| EBIT | -414 | -2.536 | -9.896 | -1.673 | -1.887 | -4.638 | -870 | -1.782 | -307 | 801 | -438 | -1.370 | -213 |
| Net financials | -666 | -441 | -579 | -1.075 | -1.087 | -1.837 | -2.450 | -2.569 | -576 | -536 | -537 | 4.800 | 2.262 |
| Profit before tax | -540 | -2.977 | -10.475 | -2.748 | -2.975 | -6.474 | -3.320 | -4.351 | -882 | 265 | -976 | 3.430 | 2.048 |
| Tax | 270 | -1.364 | -2.474 | -648 | -676 | -860 | -720 | -856 | -254 | 58 | -214 | 1.348 | 415 |
| Net profit | -810 | -1.613 | -8.001 | -2.100 | -2.299 | -5.614 | -2.600 | -3.495 | -628 | 207 | -762 | 2.082 | 1.634 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.357 | 51.322 | 64.272 | 51.928 | 54.982 | 84.713 | 112.930 | 119.992 | 119.281 | 124.275 | 121.304 | 121.217 | 120.420 |
| Equity | 4.062 | 21.191 | 13.190 | 11.090 | 8.791 | 3.177 | 577 | 85.082 | 84.453 | 84.660 | 83.899 | 85.981 | 87.614 |
| Long-term debt | 21.817 | 21.615 | 21.695 | 21.695 | 21.695 | 26.695 | 27.080 | 28.071 | 30.896 | 30.896 | 33.822 | 28.223 | 14.640 |
| Short-term debt | 8.005 | 3.908 | 25.585 | 15.443 | 20.811 | 51.228 | 82.352 | 4.204 | 1.550 | 6.279 | 1.357 | 3.562 | 14.780 |
| Total debt | 29.823 | 25.523 | 47.281 | 37.138 | 42.507 | 77.923 | 109.432 | 32.275 | 32.446 | 37.175 | 35.180 | 31.785 | 29.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Færch af 25. juni 2010 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Færch | Management | 0 companies |