| Revenue | DKK 2,5M | +30% |
| EBITDA | DKK 446K | +1344% |
| Net profit | DKK 312K | +1554% |
| Total assets | DKK 3M | -12% |
| Equity | DKK 2M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.037 | 1.855 | 1.777 | 1.464 | 1.999 | 2.125 | 1.779 | 2.141 | 1.938 | 2.332 | 2.522 | 1.927 | 2.499 |
| Staff expenses | -864 | -789 | -969 | -1.308 | -1.527 | -1.862 | -1.655 | -1.665 | -1.652 | -1.948 | -2.559 | -1.953 | -2.050 |
| EBITDA | 173 | 1.066 | 808 | 155 | 472 | 264 | 123 | 476 | 286 | 384 | -57 | -36 | 446 |
| Depreciation & amort. | 7 | -67 | -67 | -67 | -99 | -25 | -51 | -102 | -69 | -145 | -104 | -55 | -55 |
| EBIT | 166 | 999 | 741 | 88 | 373 | 239 | 72 | 374 | 217 | 238 | -161 | -91 | 391 |
| Net financials | -18 | -20 | -18 | -50 | 1.219 | 411 | 87 | 158 | 189 | 169 | 2.351 | 69 | 13 |
| Profit before tax | 148 | 979 | 723 | 38 | 1.592 | 650 | 159 | 533 | 406 | 407 | 2.190 | -21 | 404 |
| Tax | 53 | 265 | 191 | 26 | 83 | 44 | 11 | 85 | 41 | 55 | -35 | -0 | 92 |
| Net profit | 94 | 714 | 531 | 13 | 1.509 | 606 | 149 | 448 | 365 | 353 | 2.224 | -21 | 312 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 638 | 1.631 | 1.315 | 2.203 | 2.368 | 2.276 | 2.432 | 2.393 | 2.651 | 2.990 | 4.480 | 3.427 | 3.007 |
| Equity | 139 | 154 | 685 | 298 | 1.807 | 1.413 | 1.561 | 2.009 | 2.074 | 2.177 | 4.201 | 3.179 | 1.991 |
| Long-term debt | 0 | 290 | 255 | 188 | 0 | 0 | 0 | 23 | 72 | 73 | 0 | 0 | 0 |
| Short-term debt | 499 | 1.178 | 361 | 1.702 | 530 | 852 | 857 | 348 | 491 | 707 | 279 | 247 | 997 |
| Total debt | 499 | 1.468 | 616 | 1.890 | 530 | 852 | 857 | 371 | 563 | 779 | 279 | 247 | 997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Management | Management | 2007 | — | — |
JH Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROU HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Rou | Management | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |