| Revenue | DKK 70K | -69% |
| EBITDA | DKK 70K | -69% |
| Net profit | DKK -2,4M | -709% |
| Total assets | DKK 4,5M | -36% |
| Equity | DKK 4,5M | -35% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -619 | -156 | -203 | 313 | 4.234 | -116 | 92 | 164 | 700 | -29 | 36 | 228 | 70 |
| Staff expenses | -1.150 | -478 | -369 | -15 | -433 | -718 | -419 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.769 | -634 | -571 | 328 | 3.801 | -834 | -327 | 150 | 700 | -29 | 36 | 228 | 70 |
| Depreciation & amort. | -20 | -82 | -22 | -180 | -180 | -77 | -46 | -47 | -46 | -46 | -15 | -6 | -2 |
| EBIT | -1.788 | -716 | -594 | 148 | 3.621 | -911 | -372 | 103 | 654 | -75 | 22 | 222 | 68 |
| Net financials | -1.412 | -37 | -47 | -93 | -93 | -6 | -107 | 519 | 1.424 | 117 | 232 | 226 | -1.791 |
| Profit before tax | -3.201 | -753 | -641 | 55 | 3.528 | -918 | -479 | 621 | 2.109 | 42 | 253 | 448 | -1.723 |
| Tax | -0 | -0 | -534 | 13 | -0 | 1 | -0 | -0 | -950 | -17 | 46 | 49 | 710 |
| Net profit | -3.201 | -753 | -107 | 43 | 3.528 | -919 | -479 | 621 | 3.059 | 59 | 207 | 400 | -2.433 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.099 | 1.039 | 1.130 | 2.118 | 5.360 | 5.494 | 4.143 | 4.374 | 6.675 | 6.493 | 6.671 | 7.031 | 4.498 |
| Equity | 1.460 | 706 | 373 | 416 | 3.944 | 3.025 | 2.546 | 3.167 | 6.250 | 6.309 | 6.516 | 6.916 | 4.483 |
| Long-term debt | 0 | 0 | 165 | 148 | 130 | 111 | 91 | 74 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 639 | 333 | 592 | 1.554 | 1.287 | 2.358 | 1.506 | 1.133 | 425 | 185 | 155 | 67 | 12 |
| Total debt | 639 | 333 | 757 | 1.702 | 1.416 | 2.469 | 1.597 | 1.207 | 425 | 185 | 155 | 67 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 1995 | — | — |
ET | Audit | 1995 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2019 | |
IDEEN ApS | Company | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Damkjær Boutrup | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Claus Hoffmann | Board of Directors | 0 companies |
| Lars Riber Skovgaard | Board of Directors | 0 companies |