| Revenue | DKK 146K | -458% |
| EBITDA | DKK 146K | +458% |
| Net profit | DKK -653K | -1161% |
| Total assets | DKK 571K | -53% |
| Equity | DKK 495K | -57% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -81 | -176 | 59 | -41 | 146 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -81 | -176 | 59 | -41 | 146 |
| Depreciation & amort. | -5 | -5 | -5 | -10 | -0 |
| EBIT | -86 | -181 | 53 | -51 | 146 |
| Net financials | -8 | -7 | -2 | -0 | -7 |
| Profit before tax | -94 | -189 | 51 | -52 | 140 |
| Tax | 408 | -12 | -0 | -0 | 793 |
| Net profit | -502 | -176 | 51 | -52 | -653 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.732 | 1.354 | 1.418 | 1.218 | 571 |
| Equity | 1.325 | 1.148 | 1.199 | 1.148 | 495 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 407 | 206 | 219 | 70 | 76 |
| Total debt | 407 | 206 | 219 | 70 | 76 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IO Management | Management | 2024 |
| Former (4) | ||
HN Chief Executive Officer | Chief Executive Officer | 2010 – 2015 |
JS Management | Management | 2015 – 2024 |
JG Management | Management | 2006 – 2010 |
UE Management | Management | 2006 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Deputy Chairman | 2025 | |
| Chairman | 2025 | |
| Former (10) | ||
| Board of Directors | 2006 – 2007 | |
| Chairman | 2012 – 2012 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2007 – 2017 | |
| Board of Directors | 2012 – 2021 | |
| Chairman | 2012 – 2025 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2009 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nicolai Tersling Valentiner | Chief Executive Officer | 0 companies |
| Joachim Steen Worziger | Management | 0 companies |
| Ivar Odin Brønnum Boas | Management | 0 companies |
| Jeanette Gyldstoff Borg | Management | 0 companies |
| Ulrik Erik Magnus Løvenbalk Kirchheiner | Management | 0 companies |
| Peer Henning Borg | Board of Directors | 0 companies |
| Jens Wittrup Willumsen | Chairman | 0 companies |
| Søren Klestrup Jensen | Board of Directors | 0 companies |
| Filip Domagala | Board of Directors | 0 companies |
| Christina Charlotte Lindved | Deputy Chairman | 0 companies |
| Henrik Staal | Board of Directors | 0 companies |
| Tim Frank Andersen | Board of Directors | 0 companies |
| Christian Herskind Jørgensen | Board of Directors | 0 companies |
| Nicolai Steen Worziger | Chairman | 0 companies |
| Tom Faber | Board of Directors | 0 companies |
| Sebastian Steen Worziger | Board of Directors | 0 companies |
| Helle Schjødt-Bruhn | Chairman | 0 companies |
| Lars Bo Jeppesen | Board of Directors | 0 companies |