| Revenue | DKK 1,3M | +36% |
| EBITDA | DKK 268K | +178% |
| Net profit | DKK 148K | +142% |
| Total assets | DKK 3,7M | -3% |
| Equity | DKK 1,3M | +13% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.303 | 2.750 | 1.064 | 991 | 1.344 |
| Staff expenses | -1.091 | -1.010 | -1.287 | -1.336 | -1.076 |
| EBITDA | 1.212 | 1.740 | -223 | -345 | 268 |
| Depreciation & amort. | -22 | -15 | -11 | -11 | -17 |
| EBIT | 1.190 | 1.726 | -234 | -357 | 251 |
| Net financials | 29 | 100 | -17 | -89 | -60 |
| Profit before tax | 1.219 | 1.826 | -251 | -445 | 191 |
| Tax | 268 | 407 | -58 | -93 | 43 |
| Net profit | 951 | 1.419 | -193 | -353 | 148 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.606 | 5.321 | 4.156 | 3.820 | 3.706 |
| Equity | 1.406 | 2.225 | 1.533 | 1.180 | 1.328 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.127 | 3.006 | 2.592 | 2.640 | 2.378 |
| Total debt | 3.127 | 3.006 | 2.592 | 2.640 | 2.378 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AS Management | Management | 2016 |
| Former (1) | ||
RB Management | Management | 2012 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2012 | |
| Chairman | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Svanstrøm Bilgrav | Management | 0 companies |
| Rasmus Bolvig Cederberg | Management | 0 companies |
| Jan Wengberg | Board of Directors | 0 companies |
| Thomas Hagerup | Chairman | 0 companies |