| Revenue | DKK 4,9M | +294% |
| EBITDA | DKK 16K | -97% |
| Net profit | DKK -8K | -101% |
| Total assets | DKK 2,9M | +111% |
| Equity | DKK 557K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.336 | 1.035 | 2.970 | 646 | -265 | 20 | 813 | -190 | -1.405 | -95 | 868 | 1.101 | 1.248 | 4.920 |
| Staff expenses | -3.876 | -3.385 | -3.038 | -1.071 | -1.660 | -1.574 | -259 | -551 | -437 | -0 | -136 | -409 | -651 | -4.904 |
| EBITDA | -540 | -2.350 | -71 | -424 | -1.926 | -2.197 | 547 | -741 | -2.242 | -167 | 732 | 692 | 597 | 16 |
| Depreciation & amort. | -186 | -167 | -139 | -40 | -78 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 |
| EBIT | -726 | -2.517 | -210 | -464 | -2.004 | -2.197 | 547 | -741 | -2.242 | -167 | 732 | 692 | 597 | 7 |
| Net financials | -380 | -425 | -307 | -171 | -513 | -412 | -240 | -294 | -202 | -63 | 3 | 42 | 41 | -21 |
| Profit before tax | -1.106 | -2.942 | -517 | -635 | -2.517 | -2.609 | 307 | -1.035 | -2.445 | -230 | 735 | 734 | 638 | -14 |
| Tax | -19 | -0 | -237 | -0 | -0 | -0 | -0 | -0 | 220 | -0 | -0 | -0 | -0 | -6 |
| Net profit | -1.087 | -2.942 | -280 | -635 | -2.517 | -2.609 | 307 | -1.035 | -2.665 | -230 | 735 | 734 | 638 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.558 | 16.507 | 15.489 | 10.304 | 9.003 | 5.414 | 5.095 | 4.138 | 1.071 | 519 | 863 | 1.919 | 1.383 | 2.916 |
| Equity | 5.890 | 2.948 | 2.668 | 3.634 | 1.117 | -1.492 | -1.186 | -2.221 | -4.886 | 57 | 792 | 1.526 | 1.164 | 557 |
| Long-term debt | 0 | 0 | 1.978 | 395 | 384 | 1.153 | 1.170 | 1.184 | 1.173 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.669 | 13.559 | 10.842 | 6.276 | 7.502 | 5.753 | 5.111 | 5.175 | 4.783 | 462 | 70 | 393 | 219 | 2.359 |
| Total debt | 14.669 | 13.559 | 12.821 | 6.671 | 7.886 | 6.906 | 6.281 | 6.359 | 5.956 | 462 | 70 | 393 | 219 | 2.359 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2016 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TM Management | Management | 2006 | — | — |
JR Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1994 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUBIDIUM HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
K.ROSAGER HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
M.ROSAGER HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Buje Jacobsen | Management | 0 companies |
| Jon Rosager Juhl | Chief Executive Officer | 0 companies |
| Michael Anker Transø Falkenberg Schultz | Chief Executive Officer | 0 companies |
| Thomas Myren | Management | 0 companies |
| Jens Rosager | Founder | 0 companies |
| Kristina Rosager | Board of Directors | 0 companies |
| Maria Rosager | Board of Directors | 0 companies |
| Brian Trauboth Sennenvald | Board of Directors | 0 companies |
| Hanna Hellesø Rosager | Chairman | 0 companies |
| Morten Erik Friis | Chairman | 0 companies |