| Revenue | DKK -16K | +0% |
| EBITDA | DKK -36K | -42% |
| Net profit | DKK -17K | -14% |
| Total assets | DKK 2,3M | -1% |
| Equity | DKK 1,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 250 | 227 | 227 | 236 | 227 | 204 | 379 | 111 | 231 | -16 | -16 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 67 | 134 | 211 | 212 | 222 | 209 | 186 | 364 | 86 | 215 | -27 | -26 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 67 | 134 | 211 | 212 | 222 | 209 | 186 | 364 | 86 | 215 | -27 | -26 | -36 |
| Net financials | -1 | -0 | -1 | 20 | 28 | 35 | 47 | 75 | 90 | 13 | 18 | 15 | 15 |
| Profit before tax | 66 | 134 | 211 | 232 | 250 | 244 | 233 | 439 | 176 | 228 | -9 | -11 | -21 |
| Tax | 17 | 47 | 46 | 51 | 55 | 54 | 51 | 96 | 39 | 50 | 4 | 4 | -5 |
| Net profit | 50 | 86 | 164 | 181 | 195 | 190 | 182 | 342 | 138 | 177 | -13 | -15 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.183 | 2.291 | 2.457 | 2.648 | 3.018 | 3.275 | 3.513 | 3.955 | 2.110 | 2.356 | 2.283 | 2.271 | 2.256 |
| Equity | 2.004 | 2.090 | 2.255 | 2.436 | 2.631 | 2.821 | 3.003 | 3.345 | 1.483 | 1.660 | 1.647 | 1.633 | 1.616 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | 131 | 346 | 353 | 359 | 366 |
| Short-term debt | 179 | 200 | 203 | 212 | 351 | 365 | 369 | 258 | 245 | 80 | 17 | 17 | 17 |
| Total debt | 179 | 200 | 203 | 212 | 351 | 365 | 369 | 389 | 376 | 426 | 370 | 376 | 383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IKD HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Madvig Jørgensen | Management | 0 companies |
| Vagn Sanggaard Jakobsen | Board of Directors | 0 companies |
| Annelise Jørgensen | Board of Directors | 0 companies |