| Revenue | DKK 4M | -1% |
| EBITDA | DKK 7,7M | +740% |
| Net profit | DKK 5,5M | +258% |
| Total assets | DKK 107,1M | +3% |
| Equity | DKK 44,4M | +14% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 1.747 | 1.510 | 3.144 | 3.866 | 4.079 | 4.035 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.581 | 16.337 | 18.004 | -4.815 | -1.198 | 7.674 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.581 | 16.337 | 18.004 | -4.815 | -1.198 | 7.674 |
| Net financials | -447 | -684 | -1.059 | -2.131 | -2.313 | -2.135 |
| Profit before tax | 7.134 | 15.653 | 16.945 | -6.946 | -3.511 | 5.539 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 7.134 | 15.653 | 16.945 | -6.946 | -3.511 | 5.539 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 82.494 | 106.954 | 115.892 | 106.944 | 104.442 | 107.100 |
| Equity | 38.078 | 58.788 | 69.833 | 55.387 | 38.876 | 44.415 |
| Long-term debt | 31.306 | 28.619 | 43.456 | 43.298 | 58.934 | 57.634 |
| Short-term debt | 13.110 | 19.548 | 2.602 | 8.259 | 6.633 | 5.051 |
| Total debt | 44.416 | 48.167 | 46.059 | 51.557 | 65.567 | 62.685 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2021 | — | — |
LF Management | Management | 2019 | — | — |
ER Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COPENHAGEN CAPITAL A/S | Company | 100.0% | 100.0% | 2021 |
Helmersen Gruppen A/S | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bonde Greis | Management | 0 companies |
| Lars Falster | Management | 0 companies |
| Egil Rindorf | Management | 0 companies |
| Henrik Bjørn Oehlenschlæger | Chairman | 0 companies |
| Christian Rossing Lønberg | Chairman | 0 companies |
| Peter Elling Helmersen | Board of Directors | 0 companies |