| Revenue | DKK 68,6M | -30% |
| EBITDA | DKK 1M | -96% |
| Net profit | DKK -29,7M | -199% |
| Total assets | DKK 272,3M | +14% |
| Equity | DKK 192,6M | +41% |
| Employees | 103 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 102.075 | 100.691 | 48.020 | 45.795 | 34.875 | 52.894 | 67.321 | 67.980 | 112.456 | 136.997 | 98.505 | 68.578 |
| Staff expenses | -0 | -0 | -10.143 | -18.628 | -16.609 | -26.129 | -32.832 | -38.956 | -49.243 | -59.928 | -72.509 | -67.567 |
| EBITDA | 31.282 | 34.361 | 37.877 | 27.167 | 18.266 | 26.765 | 34.489 | 29.024 | 63.213 | 77.069 | 25.996 | 1.011 |
| Depreciation & amort. | -0 | -0 | -5.916 | -12.787 | -16.020 | -16.316 | -20.770 | -24.469 | -24.134 | -23.420 | -30.620 | -35.367 |
| EBIT | 31.282 | 34.361 | 31.961 | 14.380 | 2.246 | 10.449 | 13.719 | 4.555 | 39.079 | 53.649 | -4.624 | -34.356 |
| Net financials | 2.345 | 563 | 935 | -2.031 | 292 | -2.829 | -3.680 | 4.082 | -6.109 | -12.630 | -8.498 | -5.150 |
| Profit before tax | 33.627 | 34.924 | 32.896 | 12.349 | 2.538 | 7.620 | 10.039 | 8.637 | 32.970 | 41.019 | -13.122 | -39.506 |
| Tax | 8.813 | 7.780 | 7.258 | 2.716 | 597 | 1.647 | 1.879 | -20 | 5.621 | 8.214 | -3.188 | -9.800 |
| Net profit | 24.814 | 27.144 | 25.638 | 9.633 | 1.941 | 5.973 | 8.160 | 8.657 | 27.349 | 32.805 | -9.934 | -29.706 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 158.589 | 180.867 | 82.250 | 81.980 | 85.469 | 102.652 | 119.082 | 122.157 | 153.474 | 229.017 | 239.681 | 272.289 |
| Equity | 131.011 | 158.155 | 49.751 | 53.578 | 55.519 | 61.565 | 52.725 | 55.181 | 68.319 | 105.360 | 136.902 | 192.625 |
| Long-term debt | -168 | 1.563 | 0 | 2.218 | 0 | 0 | 2.388 | 2.977 | 2.977 | 5.432 | 2.453 | 2.037 |
| Short-term debt | 27.274 | 20.867 | 29.306 | 22.493 | 23.661 | 32.265 | 51.315 | 48.861 | 64.183 | 94.737 | 74.940 | 56.541 |
| Total debt | 27.274 | 22.712 | 29.306 | 24.711 | 23.661 | 32.265 | 53.703 | 51.838 | 67.160 | 100.169 | 77.393 | 58.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2000 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JB Management | Management | 1999 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICEpower Holding ApS | Company | 100.0% | 100.0% | 2016 |
BANG & OLUFSEN A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Johansen | Management | 0 companies |
| Karsten Nielsen | Chief Executive Officer | 0 companies |
| Keld Lindegaard Andersen | Chief Executive Officer | 0 companies |
| Poul Henrik Søjberg | Chief Executive Officer | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Peter Albert Vilhelm Sommer | Chief Executive Officer | 0 companies |
| Stefan Kenth Persson | Chairman | 0 companies |
| Peter Degnboel Thostrup | Chairman | 0 companies |
| Tom Søberg | Board of Directors | 0 companies |
| Henrik Kagenow | Board of Directors | 0 companies |
| Henrik Bjørn Rasmussen | Chairman | 0 companies |
| Karl Kristian Nielsen | Chairman | 0 companies |
| Torben Ballegaard Sørensen | Chairman | 0 companies |
| Ronnie Møller-Thorsøe | Board of Directors | 0 companies |
| Henrik Lindskou-Mouritsen | Board of Directors | 0 companies |
| Lars Blavnsfeldt | Chairman | 0 companies |
| Louis Peter Marie Schreurs | Board of Directors | 0 companies |
| Mogens Elbrønd Pedersen | Board of Directors | 0 companies |
| Carl Henrik Jeppesen | Chairman | 0 companies |
| Brian Bo Nielsen | Board of Directors | 0 companies |
| Tue Mantoni | Chairman | 0 companies |
| Henrik Lund-Nielsen | Board of Directors | 0 companies |
| Peter Petersen | Board of Directors | 0 companies |
| Anders Sejer Tranberg-Hansen | Board of Directors | 0 companies |
| Kim Hyldahl Hansen | Board of Directors | 0 companies |
| Jan Alexander de Wolff | Board of Directors | 0 companies |
| Jens Peter Zinck | Chairman | 0 companies |
| Andrey Panna | Chairman | 0 companies |
| Mads Emil Hansen Solgaard | Board of Directors | 0 companies |