| Revenue | DKK -661K | +34% |
| EBITDA | DKK -661K | +52% |
| Net profit | DKK 1,4M | +101% |
| Total assets | DKK 23,6M | -39% |
| Equity | DKK 23,5M | -39% |
| Employees | 1 | — |
| Item | 2012 | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 35.515 | 2.772 | 2.881 | -44.022 | 103.691 | -3.884 | 39.432 | 144.197 | -494 | -661 |
| Staff expenses | -100 | -100 | -50 | -50 | -200 | -100 | -50 | -5.150 | -97 | -986 | -3.963 | -876 | -0 |
| EBITDA | -10.386 | -2.288 | 2.488 | 35.465 | 2.572 | 2.981 | -44.072 | 98.541 | -3.787 | 38.422 | 140.234 | -1.370 | -661 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10.386 | -2.288 | 2.488 | 35.465 | 2.572 | 2.981 | -44.072 | 98.541 | -3.787 | 38.422 | 140.234 | -1.370 | -661 |
| Net financials | -11.904 | -3.038 | 2.510 | 35.481 | 2.748 | 2.841 | -44.066 | 103.783 | 5.433 | 34.651 | 147.348 | -98.773 | 2.028 |
| Profit before tax | -12.062 | -3.166 | 2.427 | 35.399 | 2.511 | 2.913 | -44.145 | 98.423 | 3.592 | 38.582 | 142.842 | -100.128 | 1.380 |
| Tax | -505 | -252 | -39 | -32 | -66 | 1 | -33 | -1.205 | 1.493 | 1.333 | 0 | 21 | -0 |
| Net profit | -11.557 | -2.915 | 2.467 | 35.432 | 2.577 | 2.912 | -44.112 | 99.629 | 2.099 | 37.249 | 142.842 | -100.149 | 1.380 |
| Item | 2012 | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.300 | 64.277 | 70.046 | 107.943 | 135.154 | 153.902 | 102.202 | 214.760 | 145.195 | 92.677 | 181.350 | 38.468 | 23.635 |
| Equity | 15.580 | 19.660 | 68.384 | 106.255 | 133.113 | 151.880 | 100.026 | 204.031 | 144.100 | 60.474 | 177.816 | 38.367 | 23.547 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.000 | 0 | 0 | 0 |
| Short-term debt | 43.720 | 44.617 | 1.662 | 1.688 | 2.041 | 2.022 | 2.175 | 9.870 | 236 | 203 | 3.535 | 101 | 88 |
| Total debt | 43.720 | 44.617 | 1.662 | 1.688 | 2.041 | 2.022 | 2.175 | 9.870 | 236 | 32.203 | 3.535 | 101 | 88 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2024 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
HT Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJNER HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
HT ÆGIR HOLDING ApS | Company | 25.0% | 0.0% | 2013 |
FLCO Holding ApS | Company | 25.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thorning | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Henrik Thorning | Management | 0 companies |
| Dorthe Halden Thorning | Chairman | 0 companies |
| Casper Thorning | Chairman | 0 companies |
| Anne Sofie Thorning | Board of Directors | 0 companies |
| Tommy Bøgh Thomsen | Chairman | 0 companies |
| Torben Østergaard Nielsen | Board of Directors | 0 companies |