| Revenue | DKK -394K | -127% |
| EBITDA | DKK 1,3M | -51% |
| Net profit | DKK -572K | -286% |
| Total assets | DKK 84M | +10% |
| Equity | DKK 22,2M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.555 | -3.469 | 3.635 | -2.438 | 2.336 | 2.630 | 2.255 | 2.627 | 2.561 | 2.094 | 1.669 | 1.405 | 1.470 | -394 |
| Staff expenses | -83 | -64 | -73 | -130 | -130 | -147 | -134 | -139 | -146 | -142 | -95 | -108 | -28 | -0 |
| EBITDA | 2.472 | -2.402 | -10.425 | 7.563 | 2.119 | 2.508 | 2.121 | 2.488 | 2.415 | 1.952 | 1.574 | 1.298 | 2.650 | 1.306 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.472 | -2.402 | -10.425 | 7.563 | 2.119 | 2.508 | 2.121 | 2.488 | 2.415 | 1.952 | 1.574 | 1.298 | 2.650 | 1.306 |
| Net financials | -1.247 | -616 | -441 | -319 | 75 | -68 | -929 | -19 | 28 | 74 | 2.666 | -2.122 | -2.371 | -2.168 |
| Profit before tax | 1.225 | -1.786 | -9.984 | 7.244 | 2.194 | 2.440 | 1.192 | 2.469 | 2.443 | 2.026 | 4.240 | -824 | 279 | -862 |
| Tax | 308 | 700 | -2.250 | 1.662 | 483 | 538 | 283 | 543 | 539 | 447 | 933 | -182 | -29 | -290 |
| Net profit | 918 | -2.486 | -7.734 | 5.581 | 1.710 | 1.902 | 908 | 1.926 | 1.904 | 1.579 | 3.307 | -643 | 307 | -572 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.693 | 72.096 | 82.330 | 89.564 | 91.827 | 93.662 | 93.929 | 94.829 | 95.739 | 96.004 | 75.472 | 72.828 | 76.670 | 83.957 |
| Equity | 11.120 | 14.436 | 22.217 | 28.083 | 30.182 | 32.518 | 33.995 | 35.921 | 37.825 | 39.403 | 19.532 | 18.889 | 22.765 | 22.193 |
| Long-term debt | 49.344 | 48.832 | 48.807 | 48.691 | 48.557 | 47.511 | 46.879 | 45.726 | 44.663 | 43.214 | 43.400 | 40.574 | 40.470 | 48.970 |
| Short-term debt | 3.386 | 2.415 | 2.628 | 2.362 | 2.445 | 2.865 | 2.103 | 2.223 | 2.294 | 2.420 | 1.532 | 2.350 | 2.633 | 2.155 |
| Total debt | 52.729 | 51.247 | 51.436 | 51.053 | 51.002 | 50.376 | 48.982 | 47.950 | 46.957 | 45.635 | 44.932 | 42.924 | 43.102 | 51.125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Founder | Founder | 2003 | — | — |
DH Management | Management | 2022 | — | — |
MH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JBD Estate A/S | Company | 100.0% | 100.0% | 2022 |
MHS HOLDING, SILKEBORG ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Krogh Hougaard | Founder | 0 companies |
| Daniel Høj | Management | 0 companies |
| Michael Hougaard Sørensen | Management | 0 companies |
| Jens Hougaard Sørensen | Board of Directors | 0 companies |
| Christoffer Sørensen | Board of Directors | 0 companies |
| Jess Teilmann | Chairman | 0 companies |
| Birgitte Busk Hougaard | Board of Directors | 0 companies |
| Bo Bertram Jensen | Board of Directors | 0 companies |
| Gitte Hougaard Sørensen | Chairman | 0 companies |
| Jep Lassen | Board of Directors | 0 companies |