| Revenue | DKK 11M | +25% |
| EBITDA | DKK -511K | +91% |
| Net profit | DKK -2,9M | +55% |
| Total assets | DKK 19,4M | -11% |
| Equity | DKK -2,7M | +49% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.144 | 7.549 | 4.868 | 13.781 | 22.123 | 24.864 | 20.795 | 9.787 | 9.921 | 15.753 | 17.078 | 8.806 | 11.034 |
| Staff expenses | -1.362 | -3.158 | -4.466 | -5.579 | -5.811 | -7.721 | -7.941 | -7.389 | -9.055 | -12.304 | -14.879 | -14.784 | -11.545 |
| EBITDA | 2.781 | 4.391 | 401 | 8.202 | 16.312 | 17.143 | 12.854 | 2.398 | 866 | 3.449 | 2.198 | -5.978 | -511 |
| Depreciation & amort. | -6 | -15 | -19 | -93 | -123 | -195 | -135 | -102 | -146 | -363 | -806 | -1.571 | -1.887 |
| EBIT | 2.775 | 4.376 | 382 | 8.109 | 16.189 | 16.948 | 12.719 | 2.296 | 721 | 3.086 | 1.392 | -7.548 | -2.399 |
| Net financials | -67 | 48 | 108 | 14 | -6 | -42 | -69 | -59 | -153 | -431 | -159 | -611 | -649 |
| Profit before tax | 2.709 | 4.424 | 490 | 8.123 | 16.183 | 16.907 | 12.650 | 2.236 | 568 | 2.655 | 1.233 | -8.159 | -3.048 |
| Tax | 691 | 1.122 | 145 | 1.922 | 3.612 | 3.748 | 2.824 | 376 | 262 | 665 | 168 | -1.787 | -167 |
| Net profit | 2.018 | 3.302 | 345 | 6.201 | 12.571 | 13.159 | 9.826 | 1.861 | 306 | 1.990 | 1.065 | -6.372 | -2.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.635 | 12.490 | 7.913 | 19.249 | 25.830 | 38.007 | 25.658 | 19.234 | 29.136 | 24.076 | 25.024 | 21.857 | 19.369 |
| Equity | 2.368 | 5.170 | 4.015 | 9.716 | 13.287 | 13.446 | 13.272 | 5.133 | 7.244 | 10.489 | 1.153 | -5.219 | -2.687 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.749 | 1.693 | 1.139 | 1.241 | 0 |
| Short-term debt | 5.259 | 7.279 | 3.824 | 9.351 | 12.234 | 24.204 | 12.343 | 14.101 | 16.028 | 11.759 | 22.375 | 25.835 | 22.055 |
| Total debt | 5.259 | 7.279 | 3.824 | 9.351 | 12.234 | 24.204 | 12.343 | 14.101 | 21.776 | 13.452 | 23.514 | 27.076 | 22.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TH Management | Management | 2017 | — | — |
HJ Management | Management | 2014 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
CL Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Units Holding ApS | Company | 100.0% | 100.0% | 2020 |
Selskabet af 10. juli 2017 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Kindberg | Chief Executive Officer | 0 companies |
| Thomas Hertzum Nissen | Management | 0 companies |
| Henrik Juul Wille | Management | 0 companies |
| Stine Bering | Chief Executive Officer | 0 companies |
| Heidi Svarre Pedersen | Chief Executive Officer | 0 companies |
| Carit Løvdal | Management | 0 companies |
| Jesper Bjarne Haugaard | Board of Directors | 0 companies |
| Frode Strømman | Board of Directors | 0 companies |
| Poul Martin Kolind Bertelsen | Chairman | 0 companies |
| Joachim Snebang Vanggaard Jensen | Board of Directors | 0 companies |
| Emilia Caparros van Hauen | Board of Directors | 0 companies |
| Harriet Maria Olsson | Board of Directors | 0 companies |
| Peter Fabrin | Board of Directors | 0 companies |
| Henrik Juul Hansen | Board of Directors | 0 companies |
| Frederik Bertelsen Bretteville Plum | Board of Directors | 0 companies |