| Revenue | DKK -32K | +4% |
| EBITDA | DKK -276K | +0% |
| Net profit | DKK 790K | +3% |
| Total assets | DKK 156M | +1% |
| Equity | DKK 120,3M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -177 | -53 | -58 | -73 | -47 | -42 | -42 | -57 | -42 | -25 | -36 | -30 | -32 |
| Staff expenses | -328 | -243 | -252 | -244 | -244 | -244 | -244 | -244 | -244 | -244 | -245 | -245 | -245 |
| EBITDA | -505 | -266 | -309 | -317 | -290 | -286 | -286 | -301 | -287 | -269 | -281 | -275 | -276 |
| Depreciation & amort. | -0 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -505 | -281 | -309 | -317 | -290 | -286 | -286 | -301 | -287 | -269 | -281 | -275 | -276 |
| Net financials | -5.988 | 16.298 | -9.228 | -6.578 | 16.344 | -28.893 | 8.986 | -4.403 | 1.099 | 889 | 1.010 | 1.042 | 1.066 |
| Profit before tax | -6.493 | 16.016 | -9.538 | -6.896 | 16.054 | -10.436 | 11.757 | -397 | 812 | 620 | 729 | 767 | 790 |
| Tax | -0 | -6 | 5 | -20 | -222 | -61 | -0 | -0 | -0 | -0 | -83 | -0 | -0 |
| Net profit | -6.493 | 16.022 | -9.543 | -6.876 | 16.276 | -10.376 | 11.757 | -397 | 812 | 620 | 812 | 767 | 790 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 112.185 | 128.187 | 114.676 | 138.856 | 124.059 | 113.682 | 125.455 | 147.622 | 150.024 | 151.205 | 152.585 | 153.938 | 155.959 |
| Equity | 109.403 | 125.425 | 112.156 | 105.281 | 121.556 | 111.181 | 116.937 | 116.540 | 117.352 | 117.972 | 118.784 | 119.551 | 120.340 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.017 | 32.589 | 33.159 | 33.738 | 34.320 | 35.552 |
| Short-term debt | 2.782 | 2.761 | 2.519 | 33.575 | 2.503 | 2.501 | 8.518 | 65 | 83 | 74 | 63 | 68 | 66 |
| Total debt | 2.782 | 2.761 | 2.519 | 33.575 | 2.503 | 2.501 | 8.518 | 31.082 | 32.672 | 33.232 | 33.801 | 34.387 | 35.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2007 | — | — |
| Audit | 1986 | — | — | |
EA Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INI ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Konnerup | Management | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Erik Arnbak | Management | 0 companies |
| Jacob Hjortshøj | Board of Directors | 0 companies |
| Elisabeth Hvalsø Arnbak | Board of Directors | 0 companies |
| Claus Harald Moldow | Board of Directors | 0 companies |