| Revenue | DKK 12,8M | +8% |
| EBITDA | DKK 12,8M | +8% |
| Net profit | DKK 1,5M | -2% |
| Total assets | DKK 35,1M | +9% |
| Equity | DKK 7,7M | +24% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85 | 201 | 349 | 237 | 278 | 564 | 801 | 2.951 | 5.272 | 9.977 | 11.820 | 12.766 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 85 | 201 | 349 | 237 | 278 | 564 | 801 | 2.951 | 5.272 | 9.977 | 11.820 | 12.766 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -200 | -427 | -698 | -2.032 | -3.891 | -7.063 | -8.890 | -9.754 |
| EBIT | 85 | 201 | 349 | 237 | 78 | 137 | 103 | 919 | 1.381 | 2.914 | 2.929 | 3.011 |
| Net financials | -18 | -32 | -61 | -10 | -43 | -42 | -80 | -120 | -183 | -286 | -975 | -1.069 |
| Profit before tax | 67 | 170 | 289 | 227 | 35 | 94 | 23 | 799 | 1.198 | 2.628 | 1.954 | 1.942 |
| Tax | 19 | 43 | 69 | 50 | 8 | 24 | 5 | 176 | 264 | 578 | 430 | 442 |
| Net profit | 48 | 127 | 219 | 177 | 27 | 71 | 18 | 623 | 933 | 2.050 | 1.524 | 1.500 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.422 | 3.886 | 5.133 | 2.048 | 2.135 | 3.785 | 9.568 | 11.932 | 21.805 | 28.327 | 32.265 | 35.137 |
| Equity | 1.048 | 1.175 | 1.394 | 1.571 | 1.599 | 1.071 | 1.088 | 1.711 | 2.645 | 4.694 | 6.219 | 7.719 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.374 | 2.711 | 3.739 | 477 | 537 | 2.714 | 8.480 | 10.040 | 18.715 | 22.930 | 24.971 | 26.192 |
| Total debt | 1.374 | 2.711 | 3.739 | 477 | 537 | 2.714 | 8.480 | 10.040 | 18.715 | 22.930 | 24.971 | 26.192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Management | Management | 2018 | — | — |
SR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D. Rørbæk Holding ApS | Company | 50.0% | 50.0% | 2018 |
DAMI A/S | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Rørbæk | Management | 0 companies |
| Søren Rørbæk | Management | 0 companies |
| Mikkel Rørbæk | Board of Directors | 0 companies |
| Bettina Rørbæk | Chairman | 0 companies |