| Revenue | DKK 0 | — |
| EBITDA | DKK -175K | -124% |
| Net profit | DKK 62,8M | +152% |
| Total assets | DKK 157,6M | +32% |
| Equity | DKK 150,3M | +30% |
| Employees | — | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 0 | 0 | — | — | 0 | 0 | 0 | -55 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | -35 | -62 | -87 | -43 | -97 | -52 | -78 | -55 | -55 | -66 | -96 | -78 | -175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | -35 | -62 | -87 | -43 | -97 | -52 | -78 | -55 | -55 | -66 | -96 | -78 | -175 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 3.523 | 6.742 | 7.681 | 5.224 | 7.943 | 8.029 | 13.541 | 15.912 | 10.815 | 7.949 | 20.515 | 24.969 | 63.059 |
| Profit before tax | — | — | — | — | — | 3.488 | 6.680 | 7.594 | 5.181 | 7.846 | 7.977 | 13.463 | 15.857 | 10.760 | 7.883 | 20.419 | 24.891 | 62.884 |
| Tax | -0 | -0 | -0 | -0 | -0 | -16 | -30 | -47 | 32 | 82 | 92 | 83 | 87 | 81 | -17 | -20 | -13 | 48 |
| Net profit | — | — | — | — | — | 3.505 | 6.710 | 7.641 | 5.149 | 7.764 | 7.885 | 13.380 | 15.770 | 10.679 | 7.900 | 20.439 | 24.904 | 62.836 |
| Item | 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 | 30.303 | 39.878 | 48.266 | 52.226 | 57.850 | 64.132 | 76.874 | 95.021 | 93.765 | 100.227 | 108.177 | 119.809 | 157.577 |
| Equity | — | — | — | — | — | 28.720 | 37.020 | 44.664 | 50.248 | 57.734 | 64.008 | 72.490 | 87.290 | 93.672 | 98.997 | 91.992 | 115.211 | 150.320 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 260 | 1.785 | 1.850 | 1.850 | 0 | 0 | 0 | 0 | 0 | 0 | 3.709 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 1.323 | 1.073 | 1.752 | 128 | 116 | 124 | 4.384 | 7.731 | 93 | 1.230 | 12.476 | 4.598 | 7.257 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 1.584 | 2.858 | 3.602 | 1.979 | 116 | 124 | 4.384 | 7.731 | 93 | 1.230 | 16.185 | 4.598 | 7.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Founder | Founder | 2007 | — | — |
CE Management | Management | 2025 | — | — |
EB Founder | Founder | 2007 | — | — |
AM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACE Holding, Hvide Sande ApS | Company | 66.7% | 66.7% | 2025 |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2024 | |
HSSB HOLDING ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Line Madsen | Founder | 0 companies |
| Carl Erik Kristensen | Management | 0 companies |
| Ellen Birgitte Kristensen | Founder | 0 companies |
| Anders Madsen | Management | 0 companies |
| Jesper Madsen | Board of Directors | 0 companies |