| Revenue | DKK -226K | -106% |
| EBITDA | DKK -288K | -143% |
| Net profit | DKK -4,7M | +37% |
| Total assets | DKK 95,7M | +9% |
| Equity | DKK 56,3M | -8% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18.825 | 5.577 | 26.971 | 3.488 | -226 |
| Staff expenses | -6.667 | -5.886 | -443 | -2.826 | -62 |
| EBITDA | 12.158 | -309 | 26.528 | 662 | -288 |
| Depreciation & amort. | -4.697 | -6.666 | -7.160 | -8.150 | -7.765 |
| EBIT | 7.461 | -6.975 | 19.368 | -7.488 | -8.052 |
| Net financials | 202 | -868 | -354 | 51 | 3.401 |
| Profit before tax | 7.663 | -7.843 | 19.013 | -7.438 | -4.652 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 7.663 | -7.843 | 19.013 | -7.438 | -4.652 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 59.091 | 55.052 | 85.683 | 87.478 | 95.661 |
| Equity | 39.044 | 31.196 | 68.340 | 60.903 | 56.251 |
| Long-term debt | 0 | 347 | 347 | 347 | 0 |
| Short-term debt | 20.047 | 23.509 | 16.996 | 26.228 | 39.410 |
| Total debt | 20.047 | 23.857 | 17.343 | 26.576 | 39.410 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE | Founder | 1997 |
| Former (7) | ||
JM Management | Management | 1997 – 2000 |
PN Chief Executive Officer | Chief Executive Officer | 2000 – 2008 |
CF Management | Management | 2008 – 2010 |
KG Chief Executive Officer | Chief Executive Officer | 2008 – 2016 |
JD Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
KK Audit | Audit | 1997 – 2001 |
KF Chief Executive Officer | Chief Executive Officer | 2016 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (20) | ||
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 2005 – 2008 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2013 – 2021 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2001 – 2005 | |
| Board of Directors | 2008 – 2014 | |
| Board of Directors | 1997 – 2001 | |
| Board of Directors | 2001 – 2005 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2001 – 2013 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 1997 – 2001 | |
| Board of Directors | 2001 – 2005 | |
IK | Chairman | 2005 – 2021 |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Mikkelsen | Management | 0 companies |
| Peter Nielsen Grøndahl | Chief Executive Officer | 0 companies |
| Claus Finderup Grove | Management | 0 companies |
| Kurt Groth Bager | Chief Executive Officer | 0 companies |
| Justin David Reilly | Chief Executive Officer | 0 companies |
| Kirsten Kirkhoff | Audit | 0 companies |
| Kent Franch Madsen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Tobias Hartmann | Board of Directors | 0 companies |
| Sven Madsen | Board of Directors | 0 companies |
| Claus True Hougesen | Board of Directors | 0 companies |
| Julian Charles Lucas Bennet | Chairman | 0 companies |
| Paul Aaron Kagan | Board of Directors | 0 companies |
| Justin David Reilly | Board of Directors | 0 companies |
| Roberta Vezzoli | Board of Directors | 0 companies |
| Peter Skov Hansen | Board of Directors | 0 companies |
| Torben Frigaard Rasmussen | Board of Directors | 0 companies |
| Niels Bjørn Christiansen | Chairman | 0 companies |
| Jan Truelsen Elbæk | Board of Directors | 0 companies |
| Søren Peter Andersen | Board of Directors | 0 companies |
| Jørgen Fink Elbæk | Board of Directors | 0 companies |
| Gilbert Benjamin Kamieniecky | Chairman | 0 companies |
| Henning Hansen | Board of Directors | 0 companies |
| Lone Schøtt Kunøe | Board of Directors | 0 companies |
| Bernhard Curt Wilhelm Hecker | Board of Directors | 0 companies |
| Ole Bjørn Setnes | Board of Directors | 0 companies |
| Guglielmo Minola | Chairman | 0 companies |
| Flemming Tamstorf | Board of Directors | 0 companies |
| Ib Kunøe | Chairman | 0 companies |
| Fraser David Robert Crawford | Board of Directors | 0 companies |
| Nicholas Edward Broadhurst | Board of Directors | 0 companies |