| Revenue | DKK 1,5M | +0% |
| EBITDA | DKK 1,5M | +0% |
| Net profit | DKK 799K | -9% |
| Total assets | DKK 16,3M | +0% |
| Equity | DKK 7,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.070 | 1.114 | 1.160 | 1.169 | 1.231 | 1.260 | 1.332 | 1.432 | 1.421 | 1.392 | 1.410 | 1.461 | 1.519 | 1.514 |
| Staff expenses | -120 | -52 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 950 | 1.062 | 1.160 | 1.169 | 1.231 | 1.260 | 1.332 | 1.432 | 1.421 | 1.392 | 1.410 | 1.461 | 1.519 | 1.514 |
| Depreciation & amort. | -192 | -92 | -112 | -112 | -112 | -112 | -112 | -112 | -112 | -112 | -112 | -112 | -112 | -112 |
| EBIT | 759 | 971 | 1.049 | 1.057 | 1.119 | 1.148 | 1.220 | 1.320 | 1.310 | 1.280 | 1.299 | 1.349 | 1.407 | 1.402 |
| Net financials | -1.607 | -474 | 167 | -424 | -234 | -110 | -123 | -105 | -519 | 23 | 348 | 123 | -279 | -378 |
| Profit before tax | -848 | 496 | 1.216 | 633 | 885 | 1.038 | 1.097 | 1.215 | 791 | 1.303 | 1.647 | 1.472 | 1.128 | 1.024 |
| Tax | -211 | 127 | 164 | 139 | 195 | 228 | 241 | 267 | 174 | 287 | 362 | 324 | 248 | 225 |
| Net profit | -637 | 369 | 1.053 | 494 | 691 | 810 | 856 | 948 | 617 | 1.017 | 1.285 | 1.148 | 880 | 799 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.463 | 19.528 | 19.833 | 19.710 | 19.580 | 19.879 | 17.083 | 16.793 | 17.002 | 17.223 | 16.206 | 16.460 | 16.315 | 16.258 |
| Equity | -1.123 | -754 | 299 | 792 | 1.483 | 2.292 | 3.148 | 4.096 | 4.713 | 5.730 | 6.015 | 6.663 | 7.043 | 7.342 |
| Long-term debt | 14.725 | 12.111 | 11.641 | 11.278 | 10.810 | 10.328 | 9.831 | 9.321 | 8.593 | 7.740 | 6.892 | 6.168 | 5.418 | 0 |
| Short-term debt | 7.861 | 8.172 | 7.894 | 7.553 | 7.005 | 6.748 | 3.353 | 2.363 | 2.570 | 2.514 | 1.948 | 2.165 | 2.278 | 7.228 |
| Total debt | 22.586 | 20.282 | 19.534 | 18.831 | 17.815 | 17.077 | 13.184 | 11.684 | 11.163 | 10.255 | 8.841 | 8.333 | 7.696 | 7.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IV Management | Management | 2005 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REMA Etablering A/S | Company | 100.0% | 100.0% | 2025 |
IVP Capital ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Valbjørn Poulsen | Management | 0 companies |
| Stephan Sørensen | Chief Executive Officer | 0 companies |
| Thomas Sandberg Poulsen | Management | 0 companies |
| Henrik Burkal | Chairman | 0 companies |
| Lene Rasmussen | Board of Directors | 0 companies |
| Torben Lennart Sørensen | Board of Directors | 0 companies |