| Revenue | DKK 2,7M | +18% |
| EBITDA | DKK 650K | +40% |
| Net profit | DKK 433K | +95% |
| Total assets | DKK 3,2M | -19% |
| Equity | DKK -290K | +60% |
| Employees | 7 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.800 | 3.008 | 3.081 | 2.955 | 2.821 | 279 | 2.336 | 2.745 |
| Staff expenses | -1.881 | -2.378 | -2.416 | -2.221 | -2.175 | -2.348 | -1.873 | -2.096 |
| EBITDA | 920 | 629 | 665 | 734 | 645 | -2.069 | 463 | 650 |
| Depreciation & amort. | -9 | -70 | -87 | -87 | -87 | -78 | -17 | -0 |
| EBIT | 911 | 560 | 579 | 648 | 559 | -2.146 | 446 | 650 |
| Net financials | -61 | -63 | -91 | -39 | -105 | -232 | -158 | -92 |
| Profit before tax | 850 | 496 | 488 | 609 | 454 | -2.378 | 287 | 557 |
| Tax | 188 | 110 | 110 | 136 | 101 | -516 | 65 | 124 |
| Net profit | 662 | 386 | 377 | 473 | 352 | -1.862 | 223 | 433 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.886 | 8.132 | 8.063 | 5.332 | 7.190 | 3.825 | 3.996 | 3.217 |
| Equity | 737 | 1.123 | 1.441 | 1.614 | 1.366 | -946 | -723 | -290 |
| Long-term debt | 196 | 106 | 63 | 99 | 68 | 0 | 655 | 655 |
| Short-term debt | 2.953 | 6.902 | 6.559 | 3.620 | 5.755 | 4.771 | 4.064 | 2.852 |
| Total debt | 3.149 | 7.009 | 6.622 | 3.719 | 5.824 | 4.771 | 4.719 | 3.507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2017 | — | — |
RA Management | Management | 2017 | — | — |
UR Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAJ Frederikshavn Holding ApS | Company | 50.0% | 50.0% | 2017 |
Richelsen Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bang Vestmark | Management | 0 companies |
| Robert Ahlgren Jensen | Management | 0 companies |
| Uffe Richelsen Jensen | Management | 0 companies |