| Revenue | DKK 0 | — |
| EBITDA | DKK -1,7M | -68% |
| Net profit | DKK 11,6M | +8% |
| Total assets | DKK 125,6M | -5% |
| Equity | DKK 121,4M | -4% |
| Employees | — | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -50 | -50 | -50 | -50 | -50 | -100 | -100 | -78 | -50 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -1.284 | -1.035 | -1.226 | -1.313 | -1.232 | -1.073 | -1.325 | -1.627 | -1.154 | -1.391 | -898 | -999 | -1.683 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -1.284 | -1.057 | -1.226 | -1.313 | -1.232 | -1.073 | -1.325 | -1.627 | -1.154 | -1.391 | -898 | -999 | -1.683 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.820 | 16.874 | 28.850 | 34.377 | 17.455 | 18.515 | 17.147 | 22.786 | 26.858 | 4.729 | -8.068 | 11.573 | 12.945 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | -3.072 | 15.817 | 27.624 | 33.064 | 16.223 | 17.442 | 15.822 | 21.159 | 25.704 | 3.338 | -8.966 | 10.574 | 11.262 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -393 | -77 | -158 | -305 | -255 | -240 | -290 | -347 | -258 | -312 | -207 | -212 | -376 |
| Net profit | — | — | — | — | — | — | — | — | — | — | -2.679 | 15.894 | 27.782 | 33.369 | 16.478 | 17.682 | 16.112 | 21.506 | 25.962 | 3.650 | -8.759 | 10.786 | 11.638 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202.286 | 194.426 | 193.486 | 187.147 | 168.332 | 148.931 | 147.634 | 152.557 | 146.315 | 135.190 | 123.232 | 131.801 | 125.624 |
| Equity | — | — | — | — | — | — | — | — | — | — | 165.741 | 166.635 | 179.417 | 185.786 | 168.264 | 145.895 | 145.794 | 151.141 | 145.260 | 132.800 | 119.939 | 126.933 | 121.439 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.190 | 11.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.355 | 16.542 | 14.069 | 1.361 | 68 | 3.036 | 1.840 | 1.416 | 1.055 | 2.390 | 3.293 | 4.868 | 4.185 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.545 | 27.791 | 14.069 | 1.361 | 68 | 3.036 | 1.840 | 1.416 | 1.055 | 2.390 | 3.293 | 4.868 | 4.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Founder | Founder | 2002 | — | — |
KK Management | Management | 2002 | — | — |
EK Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOACHA ApS | Company | 50.0% | 50.0% | 2011 |
D.BOYTER ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Fay Veronica Boyter | Founder | 0 companies |
| Kim Koch Boyter | Management | 0 companies |
| Erik Koch Boyter | Founder | 0 companies |
| Hans Jørgen Iversen | Board of Directors | 0 companies |
| Richard Rudolf Sand | Chairman | 0 companies |
| Jens Ole Nielsen | Chairman | 0 companies |
| Dan Koch Boyter | Board of Directors | 0 companies |
| Kurt Ib Christensen | Chairman | 0 companies |
| David Packness Meyer | Chairman | 0 companies |