| Revenue | DKK 6,1M | +38% |
| EBITDA | DKK -7,4M | -1138% |
| Net profit | DKK 10,5M | +1% |
| Total assets | DKK 381,5M | -8% |
| Equity | DKK 267M | -7% |
| Employees | 9 | — |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | 11.739 | — | 9.588 | 12.426 | 31.773 | 157.781 | 5.607 | 5.573 | 5.578 | 221.448 | 2.351 | 4.454 | 6.136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11.455 | -0 | -16.416 | -16.196 | -14.286 | -13.651 | -13.533 | -11.250 | -11.107 | -12.712 | -10.880 | -9.205 | -7.260 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 19.538 | — | -14.408 | 39.945 | 21.566 | 12.563 | -3.226 | -8.993 | 8.675 | 45.021 | 13.748 | -599 | -7.420 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 673 | -0 | -305 | -69 | -78 | -76 | -60 | -48 | -36 | -74 | -146 | -173 | -173 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 18.865 | — | -14.713 | 39.876 | 21.488 | 12.487 | -3.286 | -9.041 | 8.639 | 44.947 | 13.602 | -773 | -7.593 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.466 | 0 | -8.106 | -16.706 | 14.328 | 21.269 | 20.050 | 18.895 | 26.434 | 71.848 | 30.537 | 13.742 | 21.101 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 41.331 | — | 195.181 | 23.170 | 35.816 | 33.756 | 16.764 | 9.854 | 35.073 | 116.795 | 44.139 | 12.970 | 13.508 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 11.923 | -0 | 2.644 | 3.287 | 7.308 | 16.999 | 6.696 | 2.563 | 8.410 | 19.306 | 7.097 | 2.602 | 3.053 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 29.408 | — | 192.537 | 19.883 | 28.508 | 16.757 | 10.068 | 7.291 | 26.663 | 97.489 | 37.042 | 10.367 | 10.456 |
| 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 | 573.467 | 0 | 431.310 | 562.934 | 635.751 | 612.745 | 557.907 | 493.013 | 559.036 | 446.973 | 394.365 | 414.997 | 381.509 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 201.144 | — | 149.597 | 209.197 | 237.704 | 254.461 | 227.529 | 234.820 | 261.075 | 340.192 | 328.495 | 286.562 | 267.017 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.470 | 0 | 163.079 | 262.293 | 255.466 | 171.263 | 113.072 | 112.369 | 130.423 | 15.510 | 16.072 | 55.632 | 65.208 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158.849 | 0 | 118.634 | 53.841 | 100.453 | 130.968 | 155.510 | 83.272 | 98.539 | 60.019 | 12.880 | 31.152 | 4.579 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 299.319 | 0 | 281.713 | 316.134 | 355.919 | 302.231 | 268.582 | 195.641 | 228.962 | 75.529 | 28.952 | 86.784 | 69.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2017 | — | — |
HG Management | Management | 2025 | — | — |
PA Management | Management | 1998 | — | — |
TH Management | Management | 2012 | — | — |
IH Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IHR HOLDING A/S | Company | 100.0% | 100.0% | 2020 |
KONGEEGEN HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Venø Schougaard | Management | 0 companies |
| Henrik Grønfeldt-Sørensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Torben Holger Schultz | Management | 0 companies |
| Ib Henrik Rønje | Management | 0 companies |
| Torben Rønje | Chairman | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Linea Rothe Conforti | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Steen Raagaard Andersen | Board of Directors | 0 companies |