| Revenue | DKK -266K | -30% |
| EBITDA | DKK -1M | -169% |
| Net profit | DKK -1,1M | -149% |
| Total assets | DKK 3,2M | -28% |
| Equity | DKK 2,5M | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 351 | 42 | 60 | 622 | 765 | 1.748 | -81 | -109 | 732 | 255 | 492 | -181 | -380 | -266 |
| Staff expenses | -26 | -34 | -12 | -39 | -49 | -35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -408 | -362 | -1.166 | -2.053 | 385 | -4.732 | -81 | -109 | 732 | 255 | 492 | -181 | -380 | -1.021 |
| Depreciation & amort. | -0 | -269 | -214 | -56 | -56 | -38 | -0 | -0 | -0 | -0 | -13 | -63 | -63 | -63 |
| EBIT | -408 | -632 | -1.380 | -2.109 | 329 | -4.770 | -81 | -109 | 732 | 255 | 479 | -244 | -443 | -1.084 |
| Net financials | -25 | -27 | -34 | -54 | -37 | -26 | -27 | -54 | -69 | -76 | -67 | -6 | -10 | -46 |
| Profit before tax | -433 | -659 | -1.414 | -2.164 | 291 | -4.796 | -108 | -162 | 664 | 179 | 412 | -251 | -453 | -1.130 |
| Tax | -31 | -65 | -43 | -0 | -0 | -531 | -0 | -0 | -374 | -368 | -0 | -0 | -0 | -0 |
| Net profit | -402 | -593 | -1.371 | -2.164 | 291 | -4.265 | -108 | -162 | 1.038 | 547 | 412 | -251 | -453 | -1.130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.419 | 2.280 | 2.172 | 2.931 | 2.299 | 4.026 | 3.728 | 4.114 | 4.837 | 5.103 | 5.433 | 5.001 | 4.408 | 3.170 |
| Equity | -113 | 294 | 423 | 259 | 551 | 2.586 | 2.478 | 2.316 | 3.354 | 3.900 | 4.313 | 4.062 | 3.609 | 2.480 |
| Long-term debt | 75 | 106 | 0 | 0 | 702 | 521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.513 | 1.985 | 1.749 | 2.672 | 1.046 | 920 | 1.250 | 1.798 | 1.484 | 1.203 | 1.120 | 939 | 798 | 690 |
| Total debt | 2.513 | 1.985 | 1.749 | 2.672 | 1.749 | 1.441 | 1.250 | 1.798 | 1.484 | 1.203 | 1.120 | 939 | 798 | 690 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2025 | — | — |
KB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RØRTOFTEN ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Kirstine Molou Klingenberg | Management | 0 companies |
| Kirsten Brun Dahl-Nielsen | Management | 0 companies |
| Helge Rasmussen Filt | Board of Directors | 0 companies |
| Lars Dahl-Nielsen | Board of Directors | 0 companies |
| Mogens Dahl-Nielsen | Chairman | 0 companies |