| Revenue | DKK 10,8M | +44% |
| EBITDA | DKK 10,8M | +56% |
| Net profit | DKK 3,1M | +531% |
| Total assets | DKK 15,4M | -31% |
| Equity | DKK 4,6M | +204% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.707 | 2.376 | 3.234 | 3.308 | 2.738 | 4.104 | 4.940 | 5.080 | 6.219 | 8.035 | 7.689 | 7.999 | 7.509 | 10.780 |
| Staff expenses | -0 | -0 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -209 | -280 | -620 | -0 |
| EBITDA | 1.707 | 2.376 | 3.214 | 3.288 | 2.718 | 4.084 | 4.920 | 5.060 | 6.199 | 8.015 | 7.481 | 7.719 | 6.889 | 10.780 |
| Depreciation & amort. | 127 | -790 | -1.546 | -1.613 | -1.908 | -3.350 | -4.098 | -4.658 | -5.371 | -6.409 | -6.406 | -7.384 | -7.231 | -6.567 |
| EBIT | 1.580 | 1.586 | 1.668 | 1.675 | 810 | 734 | 822 | 402 | 827 | 1.606 | 1.074 | 335 | -342 | 4.213 |
| Net financials | -36 | -99 | -182 | -226 | -176 | -181 | -371 | -279 | -376 | -251 | -361 | -314 | -571 | -223 |
| Profit before tax | 1.543 | 1.487 | 1.485 | 1.449 | 634 | 553 | 451 | 123 | 451 | 1.356 | 713 | 20 | -914 | 3.990 |
| Tax | 386 | 388 | 375 | 345 | 150 | 124 | 102 | 30 | 102 | 300 | 160 | 7 | -203 | 929 |
| Net profit | 1.158 | 1.099 | 1.110 | 1.104 | 484 | 428 | 348 | 93 | 350 | 1.055 | 553 | 13 | -711 | 3.061 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.831 | 5.521 | 7.255 | 6.449 | 10.009 | 8.759 | 13.988 | 15.953 | 22.476 | 20.048 | 21.813 | 19.127 | 22.310 | 15.418 |
| Equity | 1.757 | 1.699 | 2.109 | 2.314 | 1.743 | 1.692 | 1.640 | 1.733 | 2.083 | 3.244 | 2.747 | 2.210 | 1.500 | 4.561 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.011 | 3.742 | 4.997 | 3.976 | 8.217 | 6.923 | 12.348 | 14.200 | 20.318 | 16.804 | 19.065 | 16.917 | 20.811 | 10.586 |
| Total debt | 3.011 | 3.742 | 4.997 | 3.976 | 8.217 | 6.923 | 12.348 | 14.200 | 20.318 | 16.804 | 19.065 | 16.917 | 20.811 | 10.586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Management | Management | 2010 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMINIX HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Ingemand Jørgensen | Management | 0 companies |
| Claus Korsgaard Henriksen | Chief Executive Officer | 0 companies |
| Charlotte Ann Tjørnemark | Chairman | 0 companies |
| Sidsel Tornager Brølling | Board of Directors | 0 companies |
| Emil Hector Korsgaard Henriksen | Board of Directors | 0 companies |
| Lene Hector Madsen | Board of Directors | 0 companies |