| Revenue | DKK 687K | -101% |
| EBITDA | DKK 687K | +101% |
| Net profit | DKK 617K | +101% |
| Total assets | DKK 24,4M | -37% |
| Equity | DKK 22,3M | -41% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -54 | -104 | -65 | -71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.534 | 687 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -200 | -200 | -200 | -0 |
| EBITDA | -54 | -104 | -65 | -71 | -81 | -64 | -63 | -86 | -407 | -409 | -39 | -100.334 | 687 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -54 | -104 | -65 | -71 | -81 | -64 | -63 | -86 | -407 | -409 | -39 | -100.334 | 687 |
| Net financials | 137 | 4 | -12 | 35.417 | 1.582 | 2.388 | -44.860 | 98.604 | 2.172 | 36.966 | 143.269 | -100.652 | 1.310 |
| Profit before tax | 83 | -100 | -77 | 35.346 | 1.501 | 2.323 | -44.923 | 98.518 | 1.765 | 36.557 | 143.230 | -100.838 | 617 |
| Tax | 31 | -22 | -17 | -19 | -24 | -18 | -32 | -50 | -126 | 234 | -0 | 1 | -0 |
| Net profit | 52 | -78 | -60 | 35.365 | 1.525 | 2.342 | -44.891 | 98.568 | 1.891 | 36.323 | 143.230 | -100.839 | 617 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.287 | 30.596 | 30.558 | 106.515 | 119.656 | 138.798 | 84.619 | 187.786 | 159.941 | 75.926 | 188.033 | 38.881 | 24.403 |
| Equity | 30.177 | 30.099 | 30.038 | 106.077 | 116.617 | 134.813 | 82.180 | 185.124 | 143.024 | 68.731 | 186.761 | 37.622 | 22.339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 79 | 497 | 519 | 439 | 3.039 | 3.985 | 2.439 | 2.662 | 16.917 | 7.195 | 1.272 | 1.258 | 2.064 |
| Total debt | 79 | 497 | 519 | 439 | 3.039 | 3.985 | 2.439 | 2.662 | 16.917 | 7.195 | 1.272 | 1.258 | 2.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Management | Management | 2024 | — | — |
HT Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ST Ægir Ejner ApS | Company | 33.3% | 33.3% | 2021 |
PT Ægir Ejner ApS | Company | 33.3% | 33.3% | 2021 |
CT Ægir Ejner ApS | Company | 33.3% | 33.3% | 2021 |
PT ÆGIR HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
ST ÆGIR HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
CT ÆGIR HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Thorning | Management | 0 companies |
| Henrik Thorning | Management | 0 companies |
| Peter Thorning | Chairman | 0 companies |
| Dorthe Halden Thorning | Chairman | 0 companies |
| Anne Sofie Thorning | Board of Directors | 0 companies |
| Tommy Bøgh Thomsen | Chairman | 0 companies |