| Revenue | DKK 2,4M | -15% |
| EBITDA | DKK 2,2M | -12% |
| Net profit | DKK 1,6M | -6% |
| Total assets | DKK 10,9M | +2% |
| Equity | DKK 4,5M | +55% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -226 | -29 | -118 | -165 | -56 | 666 | 85 | -110 | -136 | -1.090 | 776 | 831 | 2.835 | 2.414 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -375 | -199 | -248 | -403 | -481 | 196 | -295 | -557 | -529 | -1.530 | 769 | 795 | 2.546 | 2.238 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -375 | -199 | -248 | -403 | -481 | 196 | -295 | -557 | -529 | -1.530 | 769 | 795 | 2.546 | 2.238 |
| Net financials | -412 | -486 | -462 | -390 | -195 | -95 | -76 | -75 | -73 | -85 | -135 | -388 | -387 | -207 |
| Profit before tax | -787 | -685 | -710 | -792 | -676 | 101 | -371 | -632 | -601 | -1.615 | 633 | 407 | 2.159 | 2.031 |
| Tax | -197 | -112 | -170 | -185 | -149 | 22 | -82 | -139 | -132 | -355 | 141 | 88 | 473 | 449 |
| Net profit | -590 | -573 | -540 | -607 | -527 | 79 | -289 | -493 | -469 | -1.260 | 492 | 319 | 1.686 | 1.582 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.092 | 18.686 | 17.330 | 15.643 | 14.591 | 14.402 | 13.193 | 12.224 | 11.629 | 12.242 | 12.797 | 11.681 | 10.687 | 10.906 |
| Equity | 5.054 | 4.481 | 3.941 | 3.334 | 2.807 | 2.886 | 2.597 | 2.104 | 1.635 | 375 | 867 | 1.187 | 2.872 | 4.455 |
| Long-term debt | 12.374 | 11.743 | 11.062 | 10.273 | 9.452 | 8.596 | 7.744 | 6.902 | 6.058 | 5.219 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.663 | 2.463 | 2.327 | 2.037 | 2.332 | 2.920 | 2.852 | 3.218 | 3.935 | 6.648 | 11.916 | 10.494 | 7.791 | 6.205 |
| Total debt | 15.038 | 14.206 | 13.389 | 12.310 | 11.784 | 11.516 | 10.596 | 10.120 | 9.994 | 11.867 | 11.916 | 10.494 | 7.791 | 6.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2006 | — | — |
KA Management | Management | 2006 | — | — |
JK Management | Management | 2005 | — | — |
TR Management | Management | 2004 | — | — |
AO Management | Management | 2026 | — | — |
PJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICP Ejendomme ApS | Company | 100.0% | 100.0% | 2026 |
GEORG ERNST A/S | Company | 33.3% | 33.3% | 2006 |
MUNCK GRUPPEN A/S | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christian Munck | Management | 0 companies |
| Kaj Andersen | Management | 0 companies |
| Jens Kronborg | Management | 0 companies |
| Torben Rud Nielsen | Management | 0 companies |
| Arne Olsen | Management | 0 companies |
| Peter Juul | Management | 0 companies |
| Carl Alfred Munck | Chairman | 0 companies |
| Erik Nielsen | Chairman | 0 companies |
| Bent Erik Krogh Jensen | Board of Directors | 0 companies |