| Revenue | DKK -515K | -14% |
| EBITDA | DKK -1,5M | +4% |
| Net profit | DKK 7,5M | -71% |
| Total assets | DKK 393,9M | +1% |
| Equity | DKK 379,4M | -2% |
| Employees | 7 | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -154 | -194 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -599 | -515 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -0 | -750 | -797 | -931 | -910 | -938 | -913 | -910 | -910 | -906 | -971 | -1.000 |
| EBITDA | — | — | — | — | — | — | — | — | -160 | -194 | -1.075 | -1.603 | -1.642 | -1.405 | -1.510 | -1.433 | -1.415 | -1.623 | -1.511 | -1.570 | -1.515 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -104 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | -264 | -200 | -1.075 | -1.603 | -1.642 | -1.405 | -1.510 | -1.433 | -1.415 | -1.623 | -1.511 | -1.570 | -1.515 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.853 | 8.819 | 17.272 | 18.425 | 16.373 | 1.845 | 28.255 | 27.401 | 58.775 | 23.230 | 34.237 | 32.360 | 10.605 |
| Profit before tax | — | — | — | — | — | — | — | — | 10.589 | 8.619 | 16.197 | 16.822 | 14.731 | 440 | 26.745 | 25.968 | 57.360 | 21.607 | 32.726 | 30.790 | 9.090 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.582 | 709 | 723 | 586 | 1.288 | -1.349 | 3.466 | 1.873 | 3.241 | -4.777 | 2.981 | 4.669 | 1.579 |
| Net profit | — | — | — | — | — | — | — | — | 9.007 | 7.910 | 15.474 | 16.236 | 13.443 | 1.789 | 23.275 | 24.095 | 54.119 | 26.384 | 29.745 | 26.121 | 7.511 |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 313.096 | 317.199 | 337.554 | 315.342 | 295.027 | 279.540 | 294.773 | 302.109 | 360.023 | 359.025 | 366.356 | 388.233 | 393.904 |
| Equity | — | — | — | — | — | — | — | — | 308.028 | 311.607 | 327.686 | 314.015 | 285.007 | 275.969 | 289.724 | 301.535 | 347.865 | 353.968 | 365.807 | 386.564 | 379.433 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.068 | 94 | 9.868 | 1.327 | 10.020 | 3.571 | 5.049 | 574 | 12.158 | 5.057 | 549 | 1.669 | 14.471 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.068 | 5.592 | 9.868 | 1.327 | 10.020 | 3.571 | 5.049 | 574 | 12.158 | 5.057 | 549 | 1.669 | 14.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2004 | — | — |
SI Founder | Founder | 2004 | — | — |
NF Management | Management | 2006 | — | — |
RW Founder | Founder | 2004 | — | — |
PN Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISABELLAFONDEN | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Dyg | Management | 0 companies |
| Søren Immanuel Odgaard | Founder | 0 companies |
| Niels Foss | Management | 0 companies |
| Robert Wilfarth Hansen | Founder | 0 companies |
| Peder Nørby Odgaard | Management | 0 companies |
| Kirsten Charlotte Nørby-Odgaard | Board of Directors | 0 companies |
| Helle Lund | Board of Directors | 0 companies |
| Kurt Hedegaard Carstensen | Board of Directors | 0 companies |
| Finn Dyhre Hansen | Board of Directors | 0 companies |
| Ivan Odgaard | Chairman | 0 companies |
| Mogens Thyssen | Chairman | 0 companies |
| Annette Gottlieb-Petersen | Board of Directors | 0 companies |
| Mads Danielsen | Board of Directors | 0 companies |
| Lars Erik Odgaard | Board of Directors | 0 companies |