| Revenue | DKK 22,5M | -38% |
| EBITDA | DKK -3,2M | -128% |
| Net profit | DKK -22,8M | -342% |
| Total assets | DKK 119,3M | -15% |
| Equity | DKK 40,4M | -36% |
| Employees | 71 | — |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | — | — | — | — | — | — | 34.200 | 36.379 | 22.459 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53.451 | -0 | -45.338 |
| EBITDA | -58 | 145 | -60 | -89 | -64 | -93 | -40 | -47 | 13.437 | 11.503 | -3.176 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | 145 | -60 | -89 | -64 | -93 | -40 | -47 | 13.437 | 11.503 | -3.176 |
| Net financials | -184.855 | 36.932 | 29.421 | 1.201 | 3.296 | -25.191 | 111 | 651 | 405 | 575 | 1.474 |
| Profit before tax | -184.913 | 37.077 | 29.361 | 1.112 | 3.232 | -25.284 | 71 | 604 | 13.842 | 12.078 | -28.887 |
| Tax | -4.369 | -6.120 | -8.289 | -1.735 | -939 | -848 | 16 | 132 | 3.062 | 2.670 | -6.129 |
| Net profit | -180.544 | 43.197 | 37.650 | 2.847 | 4.172 | -24.436 | 54 | 472 | 10.780 | 9.408 | -22.758 |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 332.567 | 413.704 | 412.176 | 407.870 | 404.924 | 374.354 | 221.324 | 97.533 | 130.032 | 139.553 | 119.256 |
| Equity | -119.158 | 76.579 | 114.229 | 117.076 | 121.248 | 96.812 | 96.866 | 97.338 | 53.736 | 63.144 | 40.386 |
| Long-term debt | 451.650 | 337.049 | 297.894 | 290.742 | 283.624 | 0 | 0 | 0 | 1.939 | 2.006 | 1.931 |
| Short-term debt | 75 | 76 | 53 | 52 | 52 | 277.542 | 124.458 | 195 | 74.357 | 74.403 | 70.934 |
| Total debt | 451.725 | 337.125 | 297.947 | 290.794 | 283.676 | 277.542 | 124.458 | 195 | 76.296 | 76.409 | 72.865 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2016 | — | — |
JN Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICOPAL ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Torbjörn Eriksson | Management | 0 companies |
| Jørgen Nørgaard Øster | Management | 0 companies |
| Klaus Sonne Ravn | Board of Directors | 0 companies |
| Mark Patrick Randall | Chairman | 0 companies |
| Robert Stefan Foster | Chairman | 0 companies |
| Clein Johansson Ullenvik | Chairman | 0 companies |
| Håkan Olof Wanselius | Chairman | 0 companies |
| Alessandro Cappellini | Chairman | 0 companies |
| Jørn Smedegaard Nielsen | Board of Directors | 0 companies |
| Thomas Christer William Nilsson | Board of Directors | 0 companies |
| Michael Schnuchel Jensen | Board of Directors | 0 companies |
| Jens Schelde-Rasmussen | Chairman | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |
| Flemming Adolfsen | Chairman | 0 companies |
| Frederik Dahl Poulsgaard | Board of Directors | 0 companies |
| Malou Ida Lindberg | Chairman | 0 companies |
| Geert Jozef Speelmans | Chairman | 0 companies |
| Alfons Horn | Chairman | 0 companies |
| Paul Stel | Board of Directors | 0 companies |
| Anne Løvenkjær Röder | Board of Directors | 0 companies |
| Jørgen Middelhede Erichsen | Chairman | 0 companies |