| Revenue | DKK -52K | +10% |
| EBITDA | DKK -52K | -10% |
| Net profit | DKK 10,6M | +18% |
| Total assets | DKK 103,9M | +2% |
| Equity | DKK 103,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.818 | -90 | -84 | — | -41 | -911 | -50 | -41 | -47 | -52 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.818 | -90 | -84 | -92 | -41 | -911 | -50 | -41 | -47 | -52 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.818 | -90 | -84 | -92 | -41 | -911 | -50 | -41 | -47 | -52 |
| Net financials | -1.270 | 10.941 | 50.144 | 33.941 | 21.839 | 15.032 | 11.604 | 13.862 | 9.088 | 10.693 |
| Profit before tax | 9.548 | 10.851 | 50.059 | 33.849 | 21.798 | 14.122 | 11.554 | 13.822 | 9.041 | 10.641 |
| Tax | -66 | -81 | -225 | -12 | 267 | 296 | 24 | 91 | 49 | 63 |
| Net profit | 9.615 | 10.932 | 50.284 | 33.861 | 21.530 | 13.826 | 11.530 | 13.731 | 8.993 | 10.578 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.363 | 46.805 | 85.662 | 111.339 | 132.932 | 147.591 | 103.421 | 93.356 | 102.306 | 103.904 |
| Equity | 15.212 | 26.144 | 76.428 | 111.312 | 132.842 | 146.668 | 102.907 | 93.238 | 102.230 | 103.808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26.151 | 20.661 | 9.234 | 27 | 90 | 923 | 514 | 118 | 76 | 96 |
| Total debt | 26.151 | 20.661 | 9.234 | 27 | 90 | 923 | 514 | 118 | 76 | 96 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2007 | — | — |
ME Management | Management | 2006 | — | — |
TH Management | Management | 2009 | — | — |
IH Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INNOVENTURE A/S | Company | 100.0% | 100.0% | 2022 |
IHR HOLDING A/S | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Frydenriech Fogh | Management | 0 companies |
| Morten Edvard Clausen | Management | 0 companies |
| Torben Holger Schultz | Management | 0 companies |
| Ib Henrik Rønje | Management | 0 companies |
| Jakob Venø Schougaard | Board of Directors | 0 companies |
| Jesper Ole Lundgren | Board of Directors | 0 companies |
| Carol Jane Webster | Board of Directors | 0 companies |
| Steen Raagaard Andersen | Board of Directors | 0 companies |
| Jørgen Leif Cadovius | Board of Directors | 0 companies |