| Revenue | DKK 81,2M | -10% |
| EBITDA | DKK 144,9M | +282% |
| Net profit | DKK 129,2M | +11436% |
| Total assets | DKK 1,7B | -15% |
| Equity | DKK 530,7M | +32% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64.194 | 205.803 | 526.160 | 474.013 | 289.229 | 191.782 | 27.136 | 28.055 | 1.656.490 | 33.554 | 494.290 | 90.064 | 81.234 |
| Staff expenses | -0 | -16.102 | -0 | -16.557 | -16.320 | -0 | -0 | -0 | -22.184 | -0 | -21.298 | -40.106 | -39.966 |
| EBITDA | -7.063 | 67.623 | 58.935 | 126.105 | -28.664 | 164.629 | -4.161 | -8.766 | 599.732 | -3.638 | 79.413 | 37.905 | 144.903 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7.063 | 67.623 | 58.935 | 126.105 | -28.664 | 164.629 | -4.161 | -8.766 | 599.732 | -3.638 | 79.413 | 37.905 | 144.903 |
| Net financials | -1.504 | -3.706 | -2.642 | -2.194 | 6.011 | 2.616 | -3.411 | -9.190 | -4.465 | -10.731 | -54.103 | -38.897 | 16.232 |
| Profit before tax | -8.567 | 63.917 | 56.293 | 123.911 | -22.653 | 167.245 | -7.573 | -17.956 | 595.267 | -14.370 | 25.310 | -992 | 161.135 |
| Tax | 3.358 | 12.940 | 15.476 | 24.894 | -25 | -0 | -1.663 | -0 | 130.653 | -0 | -0 | -2.111 | 31.975 |
| Net profit | -11.925 | 50.977 | 40.817 | 99.017 | -22.628 | 167.245 | -5.909 | -17.956 | 464.614 | -14.370 | 25.310 | 1.120 | 129.160 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 449.577 | 520.189 | 633.123 | 676.553 | 1.288.253 | 747.422 | 1.124.628 | 1.714.556 | 1.041.122 | 1.463.763 | 1.836.654 | 1.985.725 | 1.697.005 |
| Equity | 170.794 | 221.771 | 330.097 | 349.114 | 326.486 | 493.731 | 462.821 | 419.865 | 824.479 | 375.110 | 400.419 | 401.539 | 530.699 |
| Long-term debt | 18.825 | 13.972 | 17.301 | 1.636 | 1.631 | 1.622 | 2.305 | 46.207 | 54.650 | 40.883 | 37.717 | 0 | 2.118 |
| Short-term debt | 161.784 | 220.292 | 285.725 | 325.803 | 954.445 | 232.043 | 641.829 | 1.248.484 | 161.992 | 1.047.770 | 1.398.518 | 1.546.887 | 1.126.295 |
| Total debt | 180.609 | 234.264 | 303.026 | 327.439 | 961.767 | 253.691 | 661.806 | 1.294.691 | 216.642 | 1.088.653 | 1.436.235 | 1.546.887 | 1.128.413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Founder | Founder | 1994 | — | — |
PG Founder | Founder | 1994 | — | — |
SE Management | Management | 1994 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
NO Management | Management | 2004 | — | — |
KA Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 1994 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Berg Nielsen | Founder | 0 companies |
| Paul Gustaf Lennart Pajnert | Founder | 0 companies |
| Søren Elster Jensen | Management | 0 companies |
| Peter Nymann-Jørgensen | Chief Executive Officer | 0 companies |
| Nils Olof Nilsson | Management | 0 companies |
| Kjell Arthursson Nilsson | Founder | 0 companies |
| Rasmus Sørensen Topp | Board of Directors | 0 companies |
| Rauno Anders Kupsu | Chairman | 0 companies |
| Nicholine Karmisholt Enemark | Board of Directors | 0 companies |
| Richard Werner Bertil Hultin | Chairman | 0 companies |
| Mats Gosta Wappling | Chairman | 0 companies |
| Henrik Kim Sivertsen | Board of Directors | 0 companies |
| Jan Krister Odelstam | Chairman | 0 companies |
| Eva Marie Boch | Board of Directors | 0 companies |
| Erik Hjulmand | Board of Directors | 0 companies |
| Marco Bassini | Board of Directors | 0 companies |
| Maria Schack | Board of Directors | 0 companies |
| Karina Holmegaard | Board of Directors | 0 companies |
| Ole Samsøe Teilmann | Board of Directors | 0 companies |