| Revenue | DKK -56K | -29% |
| EBITDA | DKK -56K | +29% |
| Net profit | DKK -1,8M | -138% |
| Total assets | DKK 66,9M | -14% |
| Equity | DKK 46M | -26% |
| Employees | 3 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -48 | -50 | -44 | -101 | -117 | -281 | -326 | -126 | -126 | -44 | -71 | -29 | -79 | -56 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -112 | -140 | -330 | -505 | -690 | -659 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -48 | -162 | -185 | -431 | -622 | -971 | -984 | -127 | -126 | -44 | -71 | -29 | -79 | -56 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -48 | -162 | -185 | -431 | -622 | -971 | -984 | -127 | -126 | -44 | -71 | -29 | -79 | -56 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.454 | 3.214 | 5.320 | 10.826 | 16.563 | 17.494 | 22.015 | 10.020 | 9.825 | 7.259 | 8.589 | 5.834 | 4.742 | -2.054 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 2.406 | 3.051 | 5.135 | 10.396 | 15.941 | 16.523 | 21.031 | 9.893 | 9.699 | 7.215 | 8.518 | 5.805 | 4.663 | -2.110 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15 | -12 | -41 | -41 | -108 | -128 | -203 | -98 | -125 | -121 | -119 | -99 | -147 | -278 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 2.391 | 3.063 | 5.176 | 10.437 | 16.049 | 16.651 | 21.234 | 9.991 | 9.824 | 7.336 | 8.637 | 5.904 | 4.810 | -1.832 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.983 | 26.055 | 28.836 | 44.307 | 63.960 | 51.593 | 59.189 | 49.147 | 50.458 | 31.862 | 32.150 | 25.699 | 77.843 | 66.934 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 23.719 | 25.595 | 28.340 | 36.632 | 47.473 | 33.784 | 42.644 | 31.107 | 31.645 | 13.969 | 12.224 | 7.894 | 61.857 | 46.049 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263 | 460 | 496 | 7.674 | 16.487 | 17.810 | 16.545 | 18.040 | 18.813 | 17.893 | 19.926 | 17.805 | 15.986 | 20.885 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263 | 460 | 496 | 7.674 | 16.487 | 17.810 | 16.545 | 18.040 | 18.813 | 17.893 | 19.926 | 17.805 | 15.986 | 20.885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Management | Management | 1986 | — | — |
LJ Management | Management | 2000 | — | — |
CS Management | Management | 2002 | — | — |
JL Management | Management | 2020 | — | — |
IB Founder | Founder | 1986 | — | — |
TB Management | Management | 2019 | — | — |
MB Management | Management | 2024 | — | — |
NH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CapHold T ApS | Company | 100.0% | 100.0% | 2019 |
Svane Capital ApS | Company | 33.3% | 33.3% | 2008 |
Janus Investering ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Arne Pedersen | Management | 0 companies |
| Lars Janus Pedersen | Management | 0 companies |
| Claus Svane Gleerup | Management | 0 companies |
| Jacob Lachmann | Management | 0 companies |
| Inga Bodil Kirkbak Kruse | Founder | 0 companies |
| Thomas Bjerregaard Thomsen | Management | 0 companies |
| Mads Bødtcher-Hansen | Management | 0 companies |
| Niels Harding Bressendorff | Management | 0 companies |
| Martin Jørgensen | Board of Directors | 0 companies |
| Jesper Kirkemoe Kjærsgaard Jørgensen | Chairman | 0 companies |
| Ulrik Kronborg Markussen | Board of Directors | 0 companies |