| Revenue | DKK 2,7M | +7% |
| EBITDA | DKK 520K | +122% |
| Net profit | DKK 411K | +120% |
| Total assets | DKK 421K | -34% |
| Equity | DKK 64K | -44% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 436 | 2.609 | 2.828 | 3.126 | 2.502 | 2.186 | 2.485 | 2.182 | 2.036 | 2.060 | 2.131 | 2.501 | 2.670 |
| Staff expenses | -536 | -2.488 | -2.477 | -2.661 | -1.851 | -2.019 | -2.415 | -2.072 | -1.879 | -1.721 | -1.894 | -2.267 | -2.149 |
| EBITDA | -99 | 121 | 351 | 466 | 650 | 168 | 69 | 110 | 157 | 339 | 237 | 234 | 520 |
| Depreciation & amort. | -0 | -27 | -27 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -99 | 94 | 324 | 439 | 650 | 168 | 69 | 110 | 157 | 339 | 237 | 234 | 520 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | 1 | 3 | 5 | 6 |
| Profit before tax | -99 | 94 | 324 | 439 | 650 | 168 | 68 | 108 | 157 | 340 | 240 | 240 | 526 |
| Tax | -24 | 24 | 76 | 96 | 143 | 38 | 16 | 25 | 35 | 75 | 53 | 53 | 116 |
| Net profit | -75 | 70 | 248 | 342 | 507 | 130 | 52 | 83 | 122 | 264 | 187 | 187 | 411 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 838 | 1.126 | 1.844 | 1.884 | 1.130 | 713 | 778 | 1.294 | 779 | 456 | 565 | 634 | 421 |
| Equity | 425 | 495 | 742 | 843 | 558 | 188 | 110 | 143 | 265 | 129 | 107 | 113 | 64 |
| Long-term debt | 0 | 0 | 6 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 413 | 631 | 1.095 | 1.041 | 572 | 522 | 669 | 1.150 | 514 | 327 | 458 | 521 | 357 |
| Total debt | 413 | 631 | 1.095 | 1.041 | 572 | 525 | 669 | 1.150 | 514 | 327 | 458 | 521 | 357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Management | Management | 2017 | — | — |
OP Management | Management | 2013 | — | — |
CK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kirk Invest af 12. december 2016 ApS | Company | 50.0% | 50.0% | 2017 |
MUNCH GUS ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 25.0% | 25.0% | 2013 | |
SL INVEST ApS | Company | 10.0% | 10.0% | 2014 |
NorNic ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| René Fritz Munch Nielsen | Management | 0 companies |
| Ole Petersen | Management | 0 companies |
| Claus Kirk | Management | 0 companies |
| Simon Lodberg | Chairman | 0 companies |