| Revenue | DKK 13,2M | -8% |
| EBITDA | DKK 172K | -74% |
| Net profit | DKK -242K | -384% |
| Total assets | DKK 4,4M | -6% |
| Equity | DKK -408K | -146% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.756 | 15.403 | 13.634 | 14.342 | 13.202 |
| Staff expenses | -14.477 | -16.540 | -15.172 | -13.691 | -13.030 |
| EBITDA | 279 | -1.137 | -1.538 | 651 | 172 |
| Depreciation & amort. | -156 | -289 | -332 | -429 | -411 |
| EBIT | 124 | -1.427 | -1.869 | 222 | -238 |
| Net financials | -71 | -43 | -44 | -103 | -69 |
| Profit before tax | 53 | -1.470 | -1.914 | 119 | -307 |
| Tax | 16 | -313 | -412 | 34 | -65 |
| Net profit | 38 | -1.157 | -1.502 | 85 | -242 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.091 | 4.695 | 4.235 | 4.681 | 4.396 |
| Equity | 2.408 | 319 | -1.183 | -166 | -408 |
| Long-term debt | 757 | 496 | 442 | 487 | 505 |
| Short-term debt | 5.321 | 3.509 | 4.974 | 4.360 | 4.300 |
| Total debt | 6.078 | 4.005 | 5.415 | 4.847 | 4.804 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RF Management | Management | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Færch Brostrøm | Management | 0 companies |
| Heidi Lüdeking Kaalund | Board of Directors | 0 companies |
| Brian Klit Larsen | Board of Directors | 0 companies |