| Revenue | DKK 27K | -98% |
| EBITDA | DKK -801K | -301% |
| Net profit | DKK -734K | -285% |
| Total assets | DKK 1,1M | -61% |
| Equity | DKK 825K | -51% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.302 | 956 | 5.097 | 1.188 | 1.124 | 1.091 | 1.085 | 1.019 | 1.732 | 1.712 | 27 |
| Staff expenses | -937 | -936 | -1.016 | -976 | -1.043 | -1.137 | -1.367 | -962 | -1.204 | -1.314 | -777 |
| EBITDA | 137 | 20 | 171 | 211 | 81 | -46 | -281 | 57 | 528 | 399 | -801 |
| Depreciation & amort. | -53 | -36 | -36 | -36 | -18 | -15 | -17 | -18 | -18 | -25 | -0 |
| EBIT | 84 | -16 | 136 | 176 | 63 | -60 | -299 | 39 | 511 | 373 | -801 |
| Net financials | -54 | 90 | 111 | 125 | 118 | 119 | 97 | 50 | 96 | 148 | -10 |
| Profit before tax | 42 | 74 | 246 | 300 | 181 | 59 | -202 | 89 | 607 | 522 | -812 |
| Tax | 10 | 4 | 76 | 4 | 40 | 13 | -44 | 20 | 134 | 124 | -78 |
| Net profit | 32 | 70 | 170 | 296 | 141 | 46 | -158 | 69 | 473 | 398 | -734 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.107 | 2.252 | 2.408 | 2.554 | 2.428 | 2.780 | 2.402 | 2.365 | 3.180 | 2.884 | 1.111 |
| Equity | 1.185 | 1.158 | 1.230 | 1.352 | 1.392 | 1.335 | 1.065 | 1.026 | 1.389 | 1.673 | 825 |
| Long-term debt | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 242 | 121 | 0 |
| Short-term debt | -912 | 1.077 | 1.170 | 1.129 | 928 | 1.353 | 1.290 | 1.271 | 1.475 | 1.012 | 285 |
| Total debt | -912 | 1.077 | 1.170 | 1.129 | 951 | 1.353 | 1.290 | 1.271 | 1.717 | 1.133 | 285 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
MR Audit | Audit | 1992 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICM Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Multi Revivion | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |