| Revenue | DKK 501K | -39% |
| EBITDA | DKK -592K | -22% |
| Net profit | DKK -719K | -215% |
| Total assets | DKK 21,4M | -31% |
| Equity | DKK 4,6M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.467 | 2.191 | 2.909 | 2.851 | 107.381 | 122.200 | 112.064 | 82.046 | 2.906 | 2.691 | 2.192 | 815 | 501 |
| Staff expenses | -2.521 | -2.414 | -2.515 | -2.846 | -3.111 | -3.195 | -3.367 | -2.489 | -2.405 | -2.409 | -2.386 | -1.300 | -1.092 |
| EBITDA | -54 | -223 | 395 | 5 | 437 | 565 | 304 | 88 | 501 | 283 | -262 | -486 | -592 |
| Depreciation & amort. | -191 | -278 | -222 | -203 | -621 | -282 | -214 | -169 | -157 | -169 | -85 | -32 | -0 |
| EBIT | -245 | -501 | 173 | -198 | -184 | 283 | 90 | -81 | 344 | 114 | -346 | -518 | -592 |
| Net financials | 8 | 7 | 4 | -9 | -17 | -0 | 142 | 349 | -36 | -48 | 463 | 1.143 | -127 |
| Profit before tax | -235 | -494 | 177 | -207 | -201 | 283 | 232 | 269 | 308 | 66 | 117 | 625 | -719 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -235 | -494 | 177 | -207 | -201 | 283 | 232 | 269 | 308 | 66 | 117 | 625 | -719 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.235 | 21.219 | 14.149 | 31.843 | 58.826 | 27.914 | 31.573 | 35.803 | 26.727 | 33.273 | 40.235 | 31.077 | 21.440 |
| Equity | 4.114 | 3.620 | 3.797 | 3.590 | 3.388 | 3.671 | 3.903 | 4.174 | 4.482 | 4.548 | 4.665 | 5.290 | 4.571 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25.121 | 17.599 | 10.352 | 28.253 | 55.437 | 24.242 | 27.669 | 31.629 | 22.245 | 28.725 | 35.570 | 25.787 | 16.869 |
| Total debt | 25.121 | 17.599 | 10.352 | 28.253 | 55.437 | 24.242 | 27.669 | 31.629 | 22.245 | 28.725 | 35.570 | 25.787 | 16.869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Management | Management | 2024 | — | — |
HG Founder | Founder | 1992 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
GA Founder | Founder | 1992 | — | — |
LG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1992 | |
DANRUSS APS | Company | 15.0% | 15.0% | 2025 |
Bull Invest ApS | Company | 15.0% | 15.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Ilya Kudrin | Management | 0 companies |
| Henrik Guldsø Nielsen | Founder | 0 companies |
| Stine Kastberg Mortensen | Chief Executive Officer | 0 companies |
| Gullak Arngrimsson Madsen | Founder | 0 companies |
| Lona Guldsø Nielsen | Chief Executive Officer | 0 companies |
| Erik Bo Sørensen | Chairman | 0 companies |
| Gennady Nikolaevich Suhov | Board of Directors | 0 companies |
| Boris Dmitrievich Kudrin | Board of Directors | 0 companies |
| Nikolai Startchenko | Board of Directors | 0 companies |
| Jørgen Nielsen | Chairman | 0 companies |
| Preben Dunker | Chairman | 0 companies |
| Alexander Viatcheslavovich Pleteshkov | Board of Directors | 0 companies |