| Revenue | DKK 4,6M | +7% |
| EBITDA | DKK 3,1M | +7% |
| Net profit | DKK 2,3M | +2% |
| Total assets | DKK 6M | -30% |
| Equity | DKK 2,5M | -28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.184 | 12.335 | 2.276 | — | 1.422 | 1.078 | -69 | 783 | 567 | 990 | 1.942 | 1.239 | 4.335 | 4.639 |
| Staff expenses | -990 | -832 | -983 | -0 | -1.289 | -797 | -518 | -697 | -661 | -583 | -1.184 | -1.042 | -1.414 | -1.429 |
| EBITDA | 193 | 89 | 1.292 | 0 | 133 | 281 | -587 | 86 | -95 | 407 | 759 | 197 | 2.921 | 3.125 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -10 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 193 | 89 | 1.292 | 0 | 133 | 281 | -590 | 76 | -95 | 407 | 759 | 197 | 2.921 | 3.125 |
| Net financials | -20 | -24 | -29 | 0 | -28 | -25 | -35 | 117 | -226 | -44 | -134 | 3 | 17 | -32 |
| Profit before tax | 173 | 66 | 1.263 | 0 | 104 | 256 | -625 | 193 | -321 | 451 | 625 | 200 | 2.938 | 3.092 |
| Tax | 43 | 18 | 314 | -0 | 23 | 57 | -137 | 44 | -71 | 100 | 103 | 47 | 649 | 768 |
| Net profit | 130 | 47 | 949 | 0 | 81 | 200 | -488 | 149 | -250 | 351 | 522 | 153 | 2.289 | 2.325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 894 | 1.753 | 14.931 | 0 | 6.466 | 5.145 | 6.970 | 5.258 | 1.771 | 2.376 | 2.489 | 3.745 | 8.612 | 6.005 |
| Equity | 476 | 475 | 1.524 | 0 | 1.683 | 1.883 | 1.395 | 1.543 | 1.293 | 1.645 | 2.110 | 2.262 | 3.552 | 2.550 |
| Long-term debt | 0 | 0 | 326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 418 | 1.278 | 13.082 | 0 | 4.783 | 3.262 | 5.576 | 3.714 | 478 | 731 | 380 | 1.483 | 4.424 | 3.436 |
| Total debt | 418 | 1.278 | 13.407 | 0 | 4.783 | 3.262 | 5.576 | 3.714 | 478 | 731 | 380 | 1.483 | 4.424 | 3.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CI Founder | Founder | 2008 | — | — |
FI Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frederik-Ipsen Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Ipsen | Founder | 0 companies |
| Frederik Ipsen | Chief Executive Officer | 0 companies |
| Johnny Hast Hansen | Chief Executive Officer | 0 companies |
| Jeppe Mühlhausen | Board of Directors | 0 companies |