| Revenue | DKK 98K | +133% |
| EBITDA | DKK 2K | +109% |
| Net profit | DKK -138K | -712% |
| Total assets | DKK 2,2M | -6% |
| Equity | DKK 2,1M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | — | — | 42 | 98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -76 | -71 | -72 | -71 | -34 | -70 | -22 | 2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -76 | -71 | -72 | -71 | -34 | -70 | -22 | 2 |
| Net financials | 5.307 | 1.035 | 5.859 | 6.486 | -1.056 | 0 | 0 | 0 |
| Profit before tax | 5.231 | 964 | 5.787 | 6.415 | -1.090 | -70 | -22 | 2 |
| Tax | 1.239 | 263 | 1.370 | 1.404 | -380 | -15 | -5 | 140 |
| Net profit | 3.992 | 701 | 4.417 | 5.011 | -710 | -55 | -17 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 35.632 | 37.342 | 41.905 | 48.554 | 4.657 | 2.307 | 2.309 | 2.171 |
| Equity | 20.915 | 21.616 | 26.033 | 31.044 | 2.333 | 2.278 | 2.262 | 2.124 |
| Long-term debt | 12.369 | 13.120 | 13.888 | 14.772 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.571 | 2.061 | 718 | 819 | 2.324 | 29 | 47 | 47 |
| Total debt | 13.940 | 15.181 | 14.606 | 15.591 | 2.324 | 29 | 47 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2019 | — | — |
JG Management | Management | 2018 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CS Management | Management | 2009 | — | — |
CG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
AH Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICOPAL ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Sonne Ravn | Management | 0 companies |
| Johannes Georg Schmidt-Schultes | Management | 0 companies |
| Henrik Hansen | Chief Executive Officer | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Chief Executive Officer | 0 companies |
| Alfons Horn | Management | 0 companies |
| Thomas Joseph Anderson | Board of Directors | 0 companies |
| Miguel Kohlmann | Board of Directors | 0 companies |
| Janus Doré Pagh | Chairman | 0 companies |
| James Russell Schnepper | Chairman | 0 companies |
| Georg Harrasser | Chairman | 0 companies |