| Revenue | DKK 3,5M | +38% |
| EBITDA | DKK -2M | -411% |
| Net profit | DKK -2M | -1507% |
| Total assets | DKK 9M | +238% |
| Equity | DKK -1,2M | -239% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | 294 | 987 | 1.924 | 2.165 | 3.076 | 3.776 | 2.549 | 3.521 |
| Staff expenses | -0 | -105 | -1.019 | -1.549 | -1.543 | -2.480 | -3.189 | -1.908 | -5.503 |
| EBITDA | 27 | 189 | -32 | 375 | 579 | 596 | 587 | 638 | -1.982 |
| Depreciation & amort. | -0 | -0 | -165 | -187 | -218 | -328 | -459 | -421 | -616 |
| EBIT | 27 | 189 | -197 | 188 | 361 | 268 | 128 | 217 | -2.598 |
| Net financials | -0 | 0 | -22 | -15 | -10 | -17 | -22 | -28 | -7 |
| Profit before tax | 27 | 189 | -219 | 173 | 351 | 251 | 105 | 188 | -2.605 |
| Tax | 6 | 42 | -45 | 52 | 80 | 58 | 26 | 44 | -568 |
| Net profit | 21 | 147 | -174 | 121 | 271 | 193 | 79 | 145 | -2.037 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 88 | 823 | 2.827 | 2.956 | 3.765 | 4.544 | 3.383 | 2.662 | 8.991 |
| Equity | 71 | 218 | -56 | 165 | 437 | 629 | 709 | 853 | -1.184 |
| Long-term debt | 0 | 0 | 0 | 82 | 110 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 605 | 2.883 | 2.701 | 3.197 | 3.892 | 2.674 | 1.809 | 10.158 |
| Total debt | 17 | 605 | 2.883 | 2.783 | 3.307 | 3.892 | 2.674 | 1.809 | 10.158 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
RUNE ROEPSTORFF HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
Fremtidens Fundament ApS | Company | 100.0% | 100.0% | 2025 |
TSCHERNING HOLDING A/S | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Marie Hansen | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Chairman | 0 companies |
| Poul Ørum | Board of Directors | 0 companies |
| Rune Holm Madsen | Board of Directors | 0 companies |
| Klaus Bodilsen | Board of Directors | 0 companies |