| Revenue | DKK -1,6M | +9% |
| EBITDA | DKK -2M | -7% |
| Net profit | DKK 25,4M | +17% |
| Total assets | DKK 224M | +0% |
| Equity | DKK 222,7M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.168 | -1.176 | -1.501 | -1.270 | -1.616 | -2.017 | -1.811 | -1.599 | -2.590 | -3.498 | -1.663 | -1.472 | -1.603 |
| Staff expenses | -413 | -725 | -477 | -423 | -435 | -364 | -374 | -347 | -364 | -364 | -379 | -370 | -363 |
| EBITDA | -1.581 | -1.900 | -1.978 | -1.692 | -2.051 | -2.381 | -2.185 | -1.945 | -2.954 | -3.862 | -2.042 | -1.842 | -1.966 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.581 | -1.900 | -1.978 | -1.692 | -2.051 | -2.381 | -2.185 | -1.945 | -2.954 | -3.862 | -2.042 | -1.842 | -1.966 |
| Net financials | 18.506 | 10.933 | 28.185 | 18.176 | 16.884 | -19.609 | 6.402 | 38.793 | 12.975 | 49.183 | -31.797 | 31.029 | 31.285 |
| Profit before tax | 16.925 | 9.033 | 26.207 | 16.483 | 14.833 | -21.990 | 4.218 | 36.565 | 10.020 | 45.321 | -33.839 | 29.186 | 29.319 |
| Tax | 4.188 | 1.966 | 6.044 | 4.270 | 3.485 | 387 | -1.649 | 9.602 | 2.204 | 10.368 | -5.224 | 7.379 | 3.898 |
| Net profit | 12.737 | 7.066 | 20.163 | 12.213 | 11.348 | -22.377 | 5.866 | 26.963 | 7.816 | 34.953 | -28.615 | 21.807 | 25.421 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224.489 | 227.506 | 247.467 | 267.939 | 267.142 | 243.685 | 249.609 | 265.423 | 244.668 | 263.423 | 211.502 | 225.033 | 223.972 |
| Equity | 223.082 | 227.149 | 244.511 | 256.724 | 265.902 | 243.525 | 249.391 | 256.354 | 244.170 | 259.123 | 210.508 | 222.315 | 222.736 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.407 | 358 | 2.955 | 11.215 | 1.240 | 160 | 219 | 9.070 | 499 | 4.300 | 993 | 2.717 | 1.235 |
| Total debt | 1.407 | 358 | 2.955 | 11.215 | 1.240 | 160 | 219 | 9.070 | 499 | 4.300 | 993 | 2.717 | 1.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ID Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CS Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Dagny Howard Grøn | Chief Executive Officer | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Mathilde Weirsøe | Board of Directors | 0 companies |
| Anders Christian Neto de Sousa Grøn | Board of Directors | 0 companies |
| Niels Ramon Grøn | Board of Directors | 0 companies |