| Revenue | DKK 692K | +1% |
| EBITDA | DKK 692K | +1% |
| Net profit | DKK 23K | -28% |
| Total assets | DKK 7,3M | -3% |
| Equity | DKK 98K | +31% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 267 | 398 | 366 | 345 | 568 | 734 | 687 | 692 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 267 | 398 | 366 | 345 | 568 | 734 | 687 | 692 |
| Depreciation & amort. | -143 | -184 | -190 | -236 | -363 | -348 | -330 | -351 |
| EBIT | 124 | 213 | 177 | 109 | 205 | 386 | 357 | 341 |
| Net financials | -247 | -63 | -57 | -295 | -180 | -380 | -315 | -311 |
| Profit before tax | -69 | 150 | 120 | -185 | 25 | 6 | 42 | 30 |
| Tax | 27 | 35 | 26 | -41 | 5 | 1 | 10 | 7 |
| Net profit | -96 | 116 | 93 | -145 | 19 | 5 | 32 | 23 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.734 | 3.547 | 3.647 | 6.660 | 6.779 | 7.837 | 7.533 | 7.320 |
| Equity | -46 | 70 | 163 | 19 | 38 | 43 | 75 | 98 |
| Long-term debt | 2.997 | 2.844 | 2.691 | 5.537 | 5.406 | 7.286 | 7.036 | 6.747 |
| Short-term debt | 783 | 633 | 793 | 1.105 | 1.335 | 508 | 422 | 475 |
| Total debt | 3.780 | 3.477 | 3.484 | 6.641 | 6.741 | 7.794 | 7.458 | 7.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2017 | — | — |
SM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMJ Invest ApS | Company | 50.0% | 50.0% | 2017 |
R.M. HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Møller Pedersen | Management | 0 companies |
| Søren Martin Johansen | Management | 0 companies |