| Revenue | DKK 5M | +32% |
| EBITDA | DKK 4,9M | +33% |
| Net profit | DKK 1,3M | +157% |
| Total assets | DKK 123,2M | -2% |
| Equity | DKK 19,4M | +7% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | -94 | -138 | 1.561 | 972 | 4.478 | 3.738 | 4.951 |
| Staff expenses | -0 | -0 | -0 | -112 | -35 | -97 | -43 | -45 |
| EBITDA | -40 | -59 | -138 | 11.705 | 937 | 4.381 | 3.695 | 4.906 |
| Depreciation & amort. | -49 | -81 | -0 | -0 | -0 | -1.076 | -1.076 | -1.076 |
| EBIT | -90 | -139 | -138 | 11.705 | 937 | 3.304 | 2.618 | 3.830 |
| Net financials | 0 | 2 | 9 | -263 | -202 | 9.763 | -4.875 | -2.533 |
| Profit before tax | -90 | -137 | -130 | 11.441 | 735 | 13.067 | -2.257 | 1.297 |
| Tax | -20 | -30 | 8 | 2.250 | -0 | -0 | -0 | -0 |
| Net profit | -70 | -107 | -138 | 9.192 | 735 | 13.067 | -2.257 | 1.297 |
| Item | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 23.835 | 42.618 | 82.639 | 117.891 | 117.891 | 128.258 | 126.003 | 123.200 |
| Equity | -20 | 10.045 | 10.423 | 19.614 | 20.349 | 33.417 | 18.093 | 19.390 |
| Long-term debt | 0 | 26.361 | 0 | 96.430 | 95.737 | 92.185 | 105.127 | 100.716 |
| Short-term debt | 23.395 | 5.372 | 70.752 | 1.847 | 1.804 | 2.656 | 2.784 | 3.094 |
| Total debt | 23.395 | 31.733 | 70.752 | 98.276 | 97.541 | 94.841 | 107.911 | 103.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Management | Management | 2018 | — | — |
AS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Neble Morsing | Management | 0 companies |
| Anders Scheel Frederiksen | Management | 0 companies |
| Bue Kjems | Board of Directors | 0 companies |
| Claus Noel Vermund Bretton-Meyer | Chairman | 0 companies |
| Svend Chresten Engholm | Chairman | 0 companies |