| Revenue | DKK -72K | +14% |
| EBITDA | DKK -72K | -14% |
| Net profit | DKK 277K | -68% |
| Total assets | DKK 11,3M | +2% |
| Equity | DKK 11,3M | +3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -12 | -18 | -10 | -17 | 0 | -33 | -35 | -30 | -54 | -48 | -63 | -72 |
| Staff expenses | -409 | -411 | -409 | -407 | -405 | -401 | -402 | -404 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -426 | -423 | -427 | -417 | -422 | 80 | -435 | -439 | -30 | -54 | -48 | -63 | -72 |
| Depreciation & amort. | -25 | -26 | -27 | -27 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -451 | -449 | -454 | -444 | -449 | 80 | -435 | -439 | -30 | -54 | -48 | -63 | -72 |
| Net financials | 693 | 1.066 | 1.451 | 741 | 734 | 1.987 | -340 | -578 | 1.012 | 1.773 | -364 | 1.058 | 427 |
| Profit before tax | 242 | 617 | 997 | 298 | 285 | 2.067 | -775 | -1.017 | 981 | 1.719 | -412 | 995 | 355 |
| Tax | -0 | 53 | 260 | 76 | 66 | 407 | -0 | -0 | -0 | 46 | -0 | 128 | 78 |
| Net profit | 242 | 565 | 737 | 221 | 219 | 1.660 | -775 | -1.017 | 981 | 1.673 | -412 | 866 | 277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.867 | 8.755 | 9.956 | 10.582 | 11.177 | 11.659 | 10.830 | 9.332 | 8.888 | 10.607 | 10.148 | 11.062 | 11.321 |
| Equity | 6.908 | 7.375 | 8.011 | 8.132 | 8.351 | 9.907 | 9.026 | 7.901 | 8.883 | 10.556 | 10.145 | 11.011 | 11.288 |
| Long-term debt | 0 | 35 | 229 | 0 | 9 | 339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 959 | 1.345 | 1.716 | 2.451 | 2.818 | 1.413 | 1.804 | 1.430 | 5 | 50 | 3 | 51 | 33 |
| Total debt | 959 | 1.380 | 1.945 | 2.451 | 2.827 | 1.752 | 1.804 | 1.430 | 5 | 50 | 3 | 51 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Management | Management | 2004 | — | — |
KV Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rowan ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Leni Krogh | Management | 0 companies |
| Kristian Victor Krogh | Management | 0 companies |
| Jan Simon Krogh | Chairman | 0 companies |
| Niels Martin Krogh | Board of Directors | 0 companies |