| Revenue | DKK 656K | +144% |
| EBITDA | DKK 656K | +144% |
| Net profit | DKK 481K | +434% |
| Total assets | DKK 16,3M | +2% |
| Equity | DKK 14M | +4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.926 | 1.335 | 1.181 | 1.196 | 740 | 4.728 | -795 | -148 | -12 | 319 | 158 | 269 | 656 |
| Staff expenses | -1.323 | -1.331 | -689 | -1.095 | -1.091 | -257 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.603 | 4 | 491 | 101 | -351 | 4.471 | -795 | -148 | -12 | 319 | 158 | 269 | 656 |
| Depreciation & amort. | -0 | -271 | -1.011 | -291 | -19 | -0 | -0 | -0 | -0 | -126 | -151 | -151 | -151 |
| EBIT | 1.603 | -266 | -519 | -189 | -370 | 4.471 | -795 | -148 | -12 | 194 | 7 | 119 | 506 |
| Net financials | 32 | 892 | 2.802 | 3.055 | 411 | 2.583 | 5.046 | 11.501 | -11 | 10.674 | -32 | -28 | -22 |
| Profit before tax | 1.635 | 626 | 2.283 | 2.866 | 41 | 7.054 | 4.251 | 11.353 | -23 | 10.867 | -25 | 90 | 484 |
| Tax | 359 | -90 | -392 | -6 | -92 | 972 | 28 | 0 | -0 | -0 | -0 | -0 | 2 |
| Net profit | 1.276 | 716 | 2.675 | 2.872 | 133 | 6.082 | 4.223 | 11.353 | -23 | 10.867 | -25 | 90 | 481 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.995 | 11.089 | 11.148 | 13.172 | 7.928 | 9.793 | 4.652 | 7.190 | 3.369 | 16.611 | 16.239 | 15.990 | 16.336 |
| Equity | 2.796 | 1.830 | 4.505 | 4.977 | 3.310 | 6.392 | 4.615 | 6.968 | 2.945 | 13.813 | 13.388 | 13.478 | 13.960 |
| Long-term debt | 3.592 | 3.339 | 2.282 | 2.071 | 0 | 0 | 0 | 0 | 0 | 1.575 | 1.275 | 975 | 675 |
| Short-term debt | 4.857 | 5.260 | 4.163 | 6.003 | 4.618 | 3.402 | 37 | 222 | 424 | 1.223 | 1.576 | 1.537 | 1.701 |
| Total debt | 8.449 | 8.599 | 6.444 | 8.074 | 4.618 | 3.402 | 37 | 222 | 424 | 2.798 | 2.851 | 2.512 | 2.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1999 | — | — |
DB Management | Management | 2006 | — | — |
PM Management | Management | 2006 | — | — |
AO Management | Management | 2009 | — | — |
SH Management | Management | 2011 | — | — |
NE Management | Management | 1999 | — | — |
PJ Management | Management | 2011 | — | — |
CS Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICP Management ApS | Company | 100.0% | 100.0% | 2023 |
OPTION PLUS ApS | Company | 50.0% | 50.0% | 2018 |
MENSANA ApS | Company | 50.0% | 50.0% | 2018 |
ANPARTSSELSKABET AF 26.03.2010 | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Boelsgaard | Management | 0 companies |
| David Bo | Management | 0 companies |
| Paul Meldgaard Knudsen | Management | 0 companies |
| Arne Olsen | Management | 0 companies |
| Søren Hager | Management | 0 companies |
| Niels Ejler Dalbjerg | Management | 0 companies |
| Peter Juul | Management | 0 companies |
| Carsten Saengmeesee Dahl | Management | 0 companies |