| Revenue | DKK 1,2M | +15% |
| EBITDA | DKK 836K | -23% |
| Net profit | DKK -229K | -108% |
| Total assets | DKK 91,5M | -11% |
| Equity | DKK 53,6M | -9% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.475 | 1.403 | 2.190 | 7.801 | 28.309 | 2.189 | 3.414 | 3.619 | 3.756 | 2.503 | 1.478 | 1.080 | 1.242 |
| Staff expenses | -0 | -0 | -192 | -1.986 | -4.831 | -662 | -499 | -438 | -0 | -0 | -0 | -0 | -406 |
| EBITDA | 1.475 | 1.403 | 1.998 | 5.815 | 23.478 | 1.526 | 2.916 | 3.181 | 3.756 | 2.503 | 1.478 | 1.080 | 836 |
| Depreciation & amort. | -98 | -109 | -120 | -410 | -834 | -162 | -929 | -334 | -578 | -268 | -423 | -416 | -463 |
| EBIT | 1.377 | 1.293 | 1.879 | 5.405 | 22.644 | 1.364 | 1.987 | 2.847 | 3.178 | 2.235 | 1.055 | 664 | 373 |
| Net financials | 184 | 215 | 3.376 | 757 | 3.300 | 778 | -221 | -5.789 | -3.140 | 45.920 | 3.110 | 3.016 | 183 |
| Profit before tax | 3.229 | 4.879 | 5.255 | 6.163 | 25.944 | 2.142 | 1.766 | -2.942 | 38 | 48.156 | 4.165 | 3.680 | 556 |
| Tax | 381 | 370 | 473 | 1.282 | 5.537 | 265 | 206 | 256 | 590 | 487 | 942 | 792 | 784 |
| Net profit | 2.849 | 4.509 | 4.782 | 4.881 | 20.406 | 1.877 | 1.560 | -3.198 | -552 | 47.669 | 3.223 | 2.888 | -229 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.430 | 8.775 | 11.193 | 104.150 | 93.189 | 19.578 | 23.587 | 49.627 | 66.101 | 97.800 | 100.949 | 102.353 | 91.520 |
| Equity | 8.346 | 6.844 | 7.921 | 66.561 | 51.800 | 8.581 | 10.180 | 5.912 | 6.069 | 53.633 | 56.086 | 58.974 | 53.637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 767 | 42.924 | 41.870 | 41.978 | 41.833 | 39.157 | 36.506 |
| Short-term debt | 1.969 | 1.803 | 3.146 | 36.285 | 40.007 | 10.756 | 12.640 | 791 | 18.162 | 2.189 | 3.030 | 4.222 | 1.377 |
| Total debt | 1.969 | 1.803 | 3.146 | 36.285 | 40.007 | 10.756 | 12.640 | 43.715 | 60.032 | 44.167 | 44.863 | 43.379 | 37.883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 2014 | — | — |
RW Management | Management | 2016 | — | — |
KM Management | Management | 2022 | — | — |
FR Management | Management | 2025 | — | — |
NK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EB | Audit | 2003 | — | — |
KM Management | Management | 1999 | — | — |
AS Management | Management | 1999 | — | — |
JØ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIPP ApS | Company | 100.0% | 100.0% | 2020 |
NEWCO 2013 ApS | Company | 25.0% | 25.0% | 2013 |
CIPP Technology Solutions A/S | Company | 100.0% | 100.0% | 2016 |
IBL Group ApS | Company | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Bjerg-Larsen | Management | 0 companies |
| Robert Willi Thomas Christiansen | Management | 0 companies |
| Karsten Müller | Management | 0 companies |
| Frank Robert Goede | Management | 0 companies |
| Nicolai Krøjer Westh | Chief Executive Officer | 0 companies |
| Erik Bolding Christensen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Axel Skylv | Management | 0 companies |
| Jacob Østergaard Bergenholtz | Chief Executive Officer | 0 companies |
| Christian Ferguson Toft | Board of Directors | 0 companies |
| Robert Papp | Board of Directors | 0 companies |
| Michael Kaa Andersen | Chairman | 0 companies |
| Petra Margareta Ellegaard Helfferich | Board of Directors | 0 companies |
| Peter Liu Johansen | Board of Directors | 0 companies |
| Søren Friis Knudsen | Chairman | 0 companies |
| Jesper Bjerg-Larsen | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Carsten Krogslund | Board of Directors | 0 companies |
| Jesper Wadum Nielsen | Board of Directors | 0 companies |
| John Staunsbjerg Dueholm | Chairman | 0 companies |
| Bent Alsø | Chairman | 0 companies |
| Emil Staal Bergander | Board of Directors | 0 companies |