| Revenue | DKK 3,5M | -53% |
| EBITDA | DKK 3,5M | -53% |
| Net profit | DKK 1,9M | -60% |
| Total assets | DKK 37,1M | -7% |
| Equity | DKK 18,1M | +12% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.219 | -1.332 | 5.380 | 7.002 | -4.813 | 5.255 | 7.384 | 3.455 |
| Staff expenses | -0 | -428 | -396 | -420 | -420 | -326 | -0 | -0 |
| EBITDA | -1.219 | -1.759 | 4.984 | 6.582 | -5.233 | 4.928 | 7.384 | 3.455 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -88 | -88 |
| EBIT | -1.219 | -1.759 | 4.984 | 6.582 | -5.233 | 4.928 | 7.296 | 3.367 |
| Net financials | -11 | -64 | -657 | -750 | 3.491 | 3.838 | -1.223 | -747 |
| Profit before tax | -1.230 | -1.823 | 4.327 | 5.832 | -1.743 | 8.767 | 6.073 | 2.620 |
| Tax | -270 | -399 | 1.004 | 1.288 | -1.413 | 611 | 1.335 | 732 |
| Net profit | -960 | -1.424 | 3.323 | 4.544 | -329 | 8.156 | 4.738 | 1.888 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 28.223 | 39.051 | 100.054 | 72.565 | 117.899 | 58.171 | 39.692 | 37.085 |
| Equity | -360 | 27.616 | 30.938 | 35.483 | 35.154 | 11.498 | 16.236 | 18.124 |
| Long-term debt | 0 | 14 | 41 | 0 | 0 | 109 | 18.507 | 18.304 |
| Short-term debt | 28.582 | 11.421 | 69.075 | 37.083 | 82.746 | 46.563 | 4.949 | 658 |
| Total debt | 28.582 | 11.436 | 69.116 | 37.083 | 82.746 | 46.672 | 23.456 | 18.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RENÉ LARSEN HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
NYBORGVEJ 58 2005 ApS | Company | 33.3% | 33.3% | 2019 |
5E HOLDING A/S | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Søgaard Larsen | Management | 0 companies |
| Bjørn Lund Smidt | Board of Directors | 0 companies |
| Torben Nielsen | Chairman | 0 companies |