| Revenue | DKK -288K | -15% |
| EBITDA | DKK -939K | +24% |
| Net profit | DKK 7,9M | +454% |
| Total assets | DKK 116,6M | +1% |
| Equity | DKK 89,7M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | -14 | -199 | -320 | -148 | -335 | -140 | -218 | -105 | -111 | -216 | -337 | -288 |
| Staff expenses | -600 | -600 | -600 | -600 | -725 | -903 | -905 | -905 | -905 | -906 | -906 | -905 | -651 |
| EBITDA | -560 | -614 | -799 | -920 | -873 | -1.239 | -1.045 | -1.123 | -1.010 | -1.017 | -1.122 | -1.242 | -939 |
| Depreciation & amort. | -60 | -45 | -42 | -12 | -14 | -471 | -10 | -78 | -86 | -105 | -105 | -107 | -105 |
| EBIT | -620 | -659 | -841 | -931 | -887 | -1.709 | -1.055 | -1.201 | -1.096 | -1.122 | -1.226 | -1.349 | -1.044 |
| Net financials | 12.638 | 9.650 | 2.819 | 7.745 | 12.007 | 15.207 | -468 | 3.591 | 5.080 | 21.893 | -2.918 | 2.745 | 10.707 |
| Profit before tax | 12.017 | 8.991 | 1.978 | 6.814 | 11.120 | 13.498 | -1.523 | 2.390 | 3.983 | 20.771 | -4.145 | 1.396 | 9.663 |
| Tax | 2.752 | 2.211 | 621 | 932 | 1.117 | 1.260 | -445 | 317 | -110 | 4.573 | -1.215 | -24 | 1.796 |
| Net profit | 9.265 | 6.780 | 1.358 | 5.882 | 10.004 | 12.238 | -1.078 | 2.072 | 4.093 | 16.198 | -2.929 | 1.419 | 7.867 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77.245 | 82.512 | 83.893 | 78.022 | 82.694 | 91.419 | 101.048 | 94.131 | 92.083 | 121.558 | 107.858 | 115.748 | 116.567 |
| Equity | 69.032 | 72.812 | 71.170 | 74.051 | 81.055 | 90.293 | 86.571 | 80.030 | 81.123 | 94.321 | 88.392 | 85.811 | 89.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.617 | 3.617 | 3.617 | 3.617 | 3.617 | 3.617 |
| Short-term debt | 8.213 | 9.700 | 12.724 | 3.970 | 1.639 | 1.085 | 14.093 | 10.483 | 7.343 | 23.620 | 15.849 | 26.320 | 23.272 |
| Total debt | 8.213 | 9.700 | 12.724 | 3.970 | 1.639 | 1.085 | 14.093 | 14.100 | 10.960 | 27.237 | 19.466 | 29.937 | 26.889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2026 | — | — |
PI Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Soldalen Holding ApS | Company | 33.3% | 20.0% | 2025 |
Ituri Imagine Holding ApS | Company | 33.3% | 20.0% | 2025 |
Ituri Holding ApS | Company | 100.0% | 100.0% | 2024 |
Ituri Management Holding ApS | Company | 0.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Højland | Management | 0 companies |
| Pernille Ituri Højland | Management | 0 companies |
| Peter Højland | Chairman | 0 companies |