| Revenue | DKK 19,6M | -4% |
| EBITDA | DKK 3,7M | -33% |
| Net profit | DKK 3,7M | -28% |
| Total assets | DKK 26,4M | +24% |
| Equity | DKK 11,8M | +17% |
| Employees | 84 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 20.692 | 12.788 | 14.358 | 16.203 | 18.357 | 3.923 | 20.458 | 19.639 |
| Staff expenses | -14.967 | -10.082 | -10.342 | -10.368 | -11.551 | -4.347 | -15.146 | -15.916 |
| EBITDA | 5.725 | 2.704 | 4.016 | 5.835 | 6.806 | -424 | 5.527 | 3.724 |
| Depreciation & amort. | -2.547 | -1.753 | -1.805 | -2.425 | -1.640 | -301 | -1.876 | -2.749 |
| EBIT | 3.178 | 951 | 2.211 | 3.411 | 5.167 | -725 | 3.651 | 974 |
| Net financials | 660 | 1.395 | 1.439 | 1.688 | 2.665 | 158 | 2.530 | 2.975 |
| Profit before tax | 3.838 | 2.318 | 3.650 | 5.099 | 7.832 | -567 | 6.181 | 3.949 |
| Tax | 642 | 177 | 455 | 759 | 1.115 | -155 | 972 | 214 |
| Net profit | 3.196 | 2.141 | 3.195 | 4.340 | 6.717 | -412 | 5.209 | 3.735 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 17.916 | 18.421 | 19.218 | 22.672 | 21.080 | 17.888 | 21.304 | 26.442 |
| Equity | 7.196 | 7.737 | 8.932 | 12.272 | 7.717 | 4.905 | 10.114 | 11.850 |
| Long-term debt | 4.254 | 2.734 | 2.428 | 3.981 | 2.600 | 2.245 | 1.822 | 4.028 |
| Short-term debt | 6.465 | 7.950 | 7.858 | 6.419 | 10.762 | 10.738 | 9.368 | 10.564 |
| Total debt | 10.720 | 10.683 | 10.285 | 10.400 | 13.362 | 12.983 | 11.190 | 14.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRAZIL HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
RI 166 ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Dalsgaard Pedersen | Management | 0 companies |
| Michael Sangill | Chief Executive Officer | 0 companies |
| Erik Bjerg | Management | 0 companies |
| Jørgen Iversen | Chairman | 0 companies |
| Carsten Jespersen | Board of Directors | 0 companies |