| Revenue | DKK 433M | +5% |
| EBITDA | DKK -92,4M | -30702% |
| Net profit | DKK -326,6M | -200% |
| Total assets | DKK 421,2M | -52% |
| Equity | DKK 303,2M | -52% |
| Employees | 41 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 377.000 | 354.000 | 336.000 | 379.000 | 367.000 | 379.000 | 588.254 | 602.511 | 411.748 | 432.981 |
| Staff expenses | -0 | -64.000 | -0 | -0 | -0 | -0 | -109.704 | -64.164 | -0 | -45.458 |
| EBITDA | 44.000 | 52.000 | 37.000 | 46.000 | 73.000 | 48.000 | 93.857 | 128.310 | 302 | -92.418 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44.000 | 52.000 | 37.000 | 46.000 | 73.000 | 48.000 | 93.857 | 128.310 | 302 | -92.418 |
| Net financials | 2.000 | 172.000 | 3.000 | 18.000 | -180.000 | -8.000 | 20.591 | 86.743 | 339.461 | -221.238 |
| Profit before tax | 46.000 | -112.000 | 40.000 | 32.000 | -107.000 | 40.000 | 114.448 | 215.053 | 339.763 | -313.656 |
| Tax | 11.000 | 10.000 | 10.000 | 13.000 | 12.000 | 12.000 | 27.346 | 48.836 | 14.040 | 12.903 |
| Net profit | 35.000 | -122.000 | 30.000 | 19.000 | -119.000 | 28.000 | 87.102 | 166.217 | 325.723 | -326.559 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.248.000 | 1.271.000 | 1.301.000 | 1.324.000 | 1.136.000 | 1.209.000 | 1.352.060 | 1.551.894 | 884.159 | 421.159 |
| Equity | 1.144.000 | 1.146.000 | 1.176.000 | 1.195.000 | 1.057.000 | 1.088.000 | 1.183.485 | 1.404.083 | 629.806 | 303.247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.579 | 8.721 |
| Short-term debt | 85.000 | 103.000 | 102.000 | 109.000 | 60.000 | 87.000 | 146.863 | 136.111 | 235.524 | 99.441 |
| Total debt | 85.000 | 103.000 | 102.000 | 109.000 | 60.000 | 87.000 | 146.863 | 136.111 | 244.103 | 108.162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Management | Management | 2007 | — | — |
AL Management | Management | 1912 | — | — |
NO Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
KO Unofficial title | Unofficial title | 1912 | — | — |
BE Deputy | Deputy | 1912 | — | — |
SW Management | Management | 1912 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 1996 | — | — |
Av Management | Management | 1912 | — | — |
LV Deputy | Deputy | 1912 | — | — |
Ar | Deputy | 1912 | — | — |
NP Management | Management | 2002 | — | — |
| Audit | 1912 | — | — | |
TG Management | Management | 1912 | — | — |
JB Management | Management | 2002 | — | — |
EJ Deputy | Deputy | 1912 | — | — |
FA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JN Management | Management | 2017 | — | — |
JJ Management | Management | 2000 | — | — |
JV Deputy | Deputy | 1912 | — | — |
| Audit | 1912 | — | — | |
| Deputy | 1912 | — | — | |
CT Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1912 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Chairman | 2005 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 1912 | — | — | |
| Board of Directors | 1912 | — | — | |
| Board of Directors | 1912 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Deputy Chairman | 2000 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1996 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1912 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1912 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1912 | — | — | |
| Board of Directors | 1912 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1912 | — | — | |
| Board of Directors | 1912 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1912 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1912 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1912 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICOPAL ApS | Company | 90.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Rosgaard | Management | 0 companies |
| Asger Laursen | Management | 0 companies |
| Niels Olav Johannesson | Chief Executive Officer | 0 companies |
| Kai Otto | Unofficial title | 0 companies |
| Bjarne Ejner Kufall Beck | Deputy | 0 companies |
| Steen Weywadt | Management | 0 companies |
| Hans Carsten Andreasen | Chief Executive Officer | 0 companies |
| Anders von Buchwald | Management | 0 companies |
| Lars Villemoes Bigaard | Deputy | 0 companies |
| Auktoriserad revisor John Bogren | Deputy | 0 companies |
| Niels Peter Møller | Management | 0 companies |
| Auktoriserad revisor Sven Bogren | Audit | 0 companies |
| Torben Graves Kjærgaard | Management | 0 companies |
| Jens Borelli-Kjær | Management | 0 companies |
| Evald Johannes Larsen | Deputy | 0 companies |
| Flemming Adolfsen | Chief Executive Officer | 0 companies |
| Jørgen Nørgaard Øster | Management | 0 companies |
| Jan Johan Kühl | Management | 0 companies |
| John Valdemar Rasmussen | Deputy | 0 companies |
| Direktør Knud Boldt-Mikkelsen | Audit | 0 companies |
| Civilingeniør Kai Valdemar Bastiansen | Deputy | 0 companies |
| Claus Terkildsen | Management | 0 companies |
| Alf Hove Torp-Pedersen | Chairman | 0 companies |
| Martin Hans Ellis | Chairman | 0 companies |
| Klaus Sonne Ravn | Chairman | 0 companies |
| Søren Drewsen | Chairman | 0 companies |
| Jens Arne Lydolph-Nielsen | Board of Directors | 0 companies |
| Holger Carsten Hansen | Deputy Chairman | 0 companies |
| John Walter Altmeyer | Chairman | 0 companies |
| Henrik Hansen | Deputy Chairman | 0 companies |
| Frantz Palludan | Board of Directors | 0 companies |
| Lars Næss | Chairman | 0 companies |
| Poul Erik Hassing | Board of Directors | 0 companies |
| Connie Levin Nielsen | Board of Directors | 0 companies |
| Tanja Maria Roijer Warkentin Hillerup | Deputy Chairman | 0 companies |
| Eva Marie Holst-Andersen | Deputy Chairman | 0 companies |
| Mads Thomsen | Board of Directors | 0 companies |
| Per Villendrup Jenster | Board of Directors | 0 companies |
| John Hansen | Board of Directors | 0 companies |
| Kirk Frederick Vincent | Board of Directors | 0 companies |
| Carsten Bisgaard Nielsen | Board of Directors | 0 companies |
| Jørn Smedegaard Nielsen | Board of Directors | 0 companies |
| Jørgen Tang-Jensen | Board of Directors | 0 companies |
| Palle Bisballe | Board of Directors | 0 companies |
| Jan Lykke Hansen | Board of Directors | 0 companies |
| Povl Christian Lütken Frigast | Deputy Chairman | 0 companies |
| Yves Marc Christian Alexandre | Chairman | 0 companies |
| Philippus Petrus Franciscus Clemens Houben | Board of Directors | 0 companies |
| Poul Møller | Board of Directors | 0 companies |
| Brian Norman Dickie | Deputy Chairman | 0 companies |
| Klavs Eske Hansen | Chairman | 0 companies |
| Michael Schnuchel Jensen | Board of Directors | 0 companies |
| Henrik Skytte Thomsen | Board of Directors | 0 companies |
| Leif Pedersen Winterberg | Board of Directors | 0 companies |
| Dennis James Hall | Chairman | 0 companies |
| Haldor Frederik Aksel Topsøe | Board of Directors | 0 companies |
| Bent Pedersen | Chairman | 0 companies |
| Niclas Arthur Dedenroth | Board of Directors | 0 companies |
| Johan Frederik Tønner Birch | Board of Directors | 0 companies |
| Asmus Morten Schmidt | Board of Directors | 0 companies |
| Torben Nielsen | Board of Directors | 0 companies |
| Janus Doré Pagh | Board of Directors | 0 companies |
| Hans Kristian Jensen | Board of Directors | 0 companies |
| Willy Overgaard Christiansen | Board of Directors | 0 companies |
| Tage Skjærbæk | Board of Directors | 0 companies |
| Daniel Jose Lopez Cruz | Deputy Chairman | 0 companies |
| Karsten Kristiansen | Board of Directors | 0 companies |
| Henrik Suhr | Board of Directors | 0 companies |
| Mogens Nielsen Ringby | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Chairman | 0 companies |
| Hans Otto Thulstrup | Board of Directors | 0 companies |
| Alfons Horn | Chairman | 0 companies |
| Martin Hans Ellis | Board of Directors | 0 companies |
| Peder Christen Beyer | Board of Directors | 0 companies |
| Paul Stel | Board of Directors | 0 companies |
| Claus Røddik | Board of Directors | 0 companies |
| Finn Sehested | Board of Directors | 0 companies |
| Anne Løvenkjær Röder | Board of Directors | 0 companies |
| Vagn Rosenkilde | Board of Directors | 0 companies |
| Jørgen Middelhede Erichsen | Chairman | 0 companies |