| Revenue | DKK 403K | -54% |
| EBITDA | DKK 403K | +124% |
| Net profit | DKK 1,9M | -49% |
| Total assets | DKK 10,7M | +28% |
| Equity | DKK 9,4M | +17% |
| Employees | 65 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 49.999 | 54.766 | 52.138 | 32.866 | 41.525 | 9.429.375 | -2.113 | -5.022 | 696 | 1.059 | 884 | 403 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -39.919 | -45.813 | -46.959 | -48.294 | -40.256 | -27.069.752 | -17.298 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.080 | 8.953 | 5.179 | -15.428 | 1.269 | -17.640.377 | -2.113 | -5.024 | 696 | 1.059 | -1.679 | 403 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.849 | -5.018 | -8.131 | -10.281 | -10.767 | -2.866.059 | -0 | -263 | -19 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.231 | 3.935 | -2.952 | -25.709 | -9.498 | -20.506.436 | -2.113 | -5.287 | 677 | 1.059 | -1.679 | 403 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.303 | -1.362 | 2.204 | -11.291 | -1.222 | -7.217.377 | -4.287 | -614 | 79 | 896 | 5.437 | 1.466 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -72 | 2.573 | -748 | -37.000 | -10.720 | -27.723.813 | -6.400 | -5.901 | 756 | -485 | 3.758 | 1.869 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 918 | 679 | -834 | -9.879 | -0 | -12.518.780 | 4.598 | -118 | -96 | -0 | 126 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -990 | 1.894 | 86 | -27.121 | -10.720 | 43.758.769 | -23.051 | -1.855 | 852 | -485 | 3.632 | 1.869 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.415 | 101.782 | 129.640 | 98.297 | 87.673 | 72.646.318 | 26.804 | 13.948 | 9.796 | 7.238 | 8.386 | 10.726 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 22.343 | 23.773 | 23.857 | -3.860 | -14.477 | 29.014.380 | 5.754 | 4.401 | 5.002 | 4.369 | 7.994 | 9.392 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.549 | 1.360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.392 | 69.428 | 93.340 | 99.017 | 100.470 | 42.203.758 | 18.467 | 9.302 | 4.775 | 2.839 | 349 | 1.283 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.392 | 69.428 | 97.889 | 100.377 | 100.470 | 42.203.758 | 18.467 | 9.302 | 4.775 | 2.839 | 349 | 1.283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IO Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KM Founder | Founder | 1997 | — | — |
PM Management | Management | 2002 | — | — |
LD Management | Management | 2010 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
OM Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADD MIKKELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
ADD MIKKELSEN HOLDING II ApS | Company | 33.3% | 33.3% | 2019 |
LØNTORP ApS | Company | 10.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ingrid Osmundsen | Chief Executive Officer | 0 companies |
| Keld Mikkelsen | Chief Executive Officer | 0 companies |
| Keld Mikkelsen | Founder | 0 companies |
| Peter Margarth Ingwersen | Management | 0 companies |
| Lisbeth Dau | Management | 0 companies |
| Peter Henriksen | Chief Executive Officer | 0 companies |
| Ole Michael Friis | Audit | 0 companies |
| Jesper Bjarne Haugaard | Board of Directors | 0 companies |
| Basola Maria Valles Cerezuela | Board of Directors | 0 companies |
| Niels Arne Mikkelsen | Board of Directors | 0 companies |
| Jón Ásgeir Jóhannesson | Board of Directors | 0 companies |
| Marianne Brandi | Board of Directors | 0 companies |
| Grethe Mikkelsen | Board of Directors | 0 companies |
| Claus Abildstrøm | Board of Directors | 0 companies |
| Birgir Thor Bieltvedt | Chairman | 0 companies |
| András Szirtes | Board of Directors | 0 companies |
| Per Gullestrup | Board of Directors | 0 companies |