| Revenue | DKK 96,4M | +243% |
| EBITDA | DKK 75,8M | +344% |
| Net profit | DKK 35,1M | +438% |
| Total assets | DKK 589,1M | -4% |
| Equity | DKK 286,8M | +182% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 22.204 | 12.178 | 30.099 | 28.084 | 96.403 |
| Staff expenses | -8.182 | -8.727 | -10.917 | -11.004 | -20.567 |
| EBITDA | 14.023 | 105 | 9.143 | 17.080 | 75.837 |
| Depreciation & amort. | -6.130 | -6.094 | -16.356 | -16.295 | -16.802 |
| EBIT | 7.893 | -5.988 | -7.212 | 785 | 59.034 |
| Net financials | -2.434 | -3.803 | -26.395 | -24.750 | -13.996 |
| Profit before tax | 5.459 | -9.792 | -33.607 | -23.965 | 45.038 |
| Tax | 1.209 | -2.147 | 938 | -13.588 | 9.918 |
| Net profit | 4.250 | -7.644 | -34.545 | -10.376 | 35.121 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 223.187 | 215.477 | 635.256 | 613.731 | 589.099 |
| Equity | 54.250 | 46.606 | 112.060 | 101.684 | 286.805 |
| Long-term debt | 164.454 | 160.000 | 457.450 | 457.450 | 272.450 |
| Short-term debt | 3.274 | 8.871 | 65.745 | 54.596 | 29.844 |
| Total debt | 167.728 | 168.871 | 523.195 | 512.046 | 302.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FVT Holding ApS | Company | 33.3% | 33.3% | 2022 |
F.M. Holding 2 ApS | Company | 20.0% | 20.0% | 2025 |
ACB Holding 2 ApS | Company | 15.0% | 15.0% | 2025 |
Atlantic Viking Holding ApS | Company | 15.0% | 15.0% | 2021 |
NAM Holding ApS af 1. oktober 2017 | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Roi Magnusen | Management | 0 companies |
| Fridalvur Virgarsson Tindskard | Chairman | 0 companies |
| Fridi Petur Magnusen | Board of Directors | 0 companies |