| Revenue | DKK 9,8M | +44% |
| EBITDA | DKK 5,7M | +154% |
| Net profit | DKK 4M | +303% |
| Total assets | DKK 6,7M | -16% |
| Equity | DKK -6,3M | +39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.273 | 1.254 | 477 | 1.282 | 80 | 268 | -165 | 10.828 | 8.756 | 6.423 | 8.715 | 5.017 | 6.837 | 9.823 |
| Staff expenses | -6.619 | -549 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11.956 | 679 | 477 | 1.282 | 80 | 268 | -165 | 5.998 | 6.327 | 2.274 | 4.672 | 770 | 2.258 | 5.745 |
| Depreciation & amort. | -2.708 | -1.250 | -1.419 | -788 | -568 | -370 | -323 | -246 | -268 | -235 | -198 | -141 | -13 | -12 |
| EBIT | -14.663 | -572 | -943 | 494 | -488 | -102 | -488 | 5.752 | 6.059 | 2.039 | 4.474 | 629 | 2.245 | 5.733 |
| Net financials | -2.089 | -2.256 | -3.152 | -2.181 | -1.695 | -1.809 | -1.268 | -1.363 | -895 | -597 | -622 | -841 | -988 | -668 |
| Profit before tax | -8.405 | -2.827 | -4.094 | -1.687 | -2.183 | -1.911 | -1.756 | 4.389 | 5.164 | 1.442 | 3.852 | -211 | 1.257 | 5.065 |
| Tax | 4.173 | 830 | 673 | -488 | -537 | -492 | -315 | 964 | 1.136 | -2.416 | 847 | -46 | 277 | 1.114 |
| Net profit | -12.578 | -3.657 | -4.767 | -1.198 | -1.645 | -1.419 | -1.441 | 3.425 | 4.028 | 3.858 | 3.005 | -165 | 980 | 3.951 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.435 | 32.686 | 24.238 | 18.214 | 18.041 | 19.073 | 24.561 | 10.000 | 7.363 | 9.473 | 8.394 | 8.300 | 7.969 | 6.705 |
| Equity | -11.264 | -14.921 | -19.688 | -20.886 | -22.532 | -23.951 | -25.392 | -21.967 | -17.939 | -14.081 | -11.076 | -11.241 | -10.261 | -6.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50.698 | 47.607 | 43.926 | 39.100 | 40.573 | 43.024 | 49.953 | 31.967 | 25.302 | 23.554 | 19.470 | 19.541 | 18.230 | 13.015 |
| Total debt | 50.698 | 47.607 | 43.926 | 39.100 | 40.573 | 43.024 | 49.953 | 31.967 | 25.302 | 23.554 | 19.470 | 19.541 | 18.230 | 13.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FO Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
IB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
EK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMERCO A/S | Company | 66.7% | 66.7% | 2011 |
ERIK BAGGER HOLDING A/S | Company | 20.0% | 20.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Oluf Brønnum | Chief Executive Officer | 0 companies |
| Ib Berntsen | Chief Executive Officer | 0 companies |
| Erik Kristian Bagger | Chief Executive Officer | 0 companies |
| Henrik Busch | Board of Directors | 0 companies |
| Lars Stoltze | Board of Directors | 0 companies |
| Mikkel Falck Andersen | Board of Directors | 0 companies |
| Henrik Lið | Board of Directors | 0 companies |
| Hans Henrik Kolthoff Hallager | Board of Directors | 0 companies |
| Chris Bigler | Board of Directors | 0 companies |
| Villy Kjær Gravengaard | Board of Directors | 0 companies |
| Henrik Olsen | Board of Directors | 0 companies |
| Jørgen Toftegaard | Chairman | 0 companies |
| Søren Bjørn Hansen | Chairman | 0 companies |
| Jens Jakob Bugge | Chairman | 0 companies |
| Anders Scheel Frederiksen | Board of Directors | 0 companies |
| Mikael Goldschmidt | Chairman | 0 companies |
| Thomas Colding-Jørgensen | Board of Directors | 0 companies |