| Revenue | DKK -39K | +22% |
| EBITDA | DKK -39K | -22% |
| Net profit | DKK 64,1M | +28% |
| Total assets | DKK 465,8M | +9% |
| Equity | DKK 367M | +22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -8 | -7 | -15 | -9 | -15 | -7 | -23 | -24 | -13 | -68 | -32 | -39 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -9 | -8 | -7 | -15 | -9 | -15 | -7 | -23 | -24 | -13 | -68 | -32 | -39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -9 | -8 | -7 | -15 | -9 | -15 | -7 | -23 | -24 | -13 | -68 | -32 | -39 |
| Net financials | 596 | 3.939 | 10.405 | 5.227 | 2.839 | 10.355 | 8.061 | 16.214 | 16.689 | 53.766 | 73.080 | 57.772 | 52.998 | 67.400 |
| Profit before tax | 580 | 3.929 | 10.398 | 5.220 | 2.824 | 10.345 | 8.046 | 16.206 | 16.666 | 53.742 | 73.067 | 57.704 | 52.966 | 67.361 |
| Tax | -4 | -2 | 19 | 38 | -245 | 470 | 1.583 | 2.916 | 2.626 | 4.287 | 1.381 | 2.147 | 2.816 | 3.233 |
| Net profit | 584 | 3.931 | 10.379 | 5.181 | 3.069 | 9.875 | 6.462 | 13.290 | 14.040 | 49.455 | 71.686 | 55.557 | 50.150 | 64.128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.822 | 49.990 | 39.349 | 38.537 | 70.719 | 77.316 | 111.086 | 104.762 | 138.709 | 200.162 | 256.802 | 312.588 | 425.985 | 465.790 |
| Equity | 1.084 | 5.015 | 15.394 | 20.576 | 23.645 | 33.520 | 39.983 | 58.422 | 82.849 | 132.304 | 198.636 | 246.482 | 301.148 | 366.972 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 7.243 | 11.120 | 30.563 | 43.429 | 29.878 | 41.503 | 49.597 | 45.163 |
| Short-term debt | 2.738 | 44.975 | 23.955 | 17.961 | 47.074 | 43.796 | 63.860 | 35.219 | 21.303 | 20.684 | 24.674 | 20.771 | 71.550 | 50.027 |
| Total debt | 2.738 | 44.975 | 23.955 | 17.961 | 47.074 | 43.796 | 71.103 | 46.340 | 51.866 | 64.113 | 54.552 | 62.274 | 121.147 | 95.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMPLEMENT CONSULTING GROUP P/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Olaf Ahrengot | Management | 0 companies |
| Rikke Sick Børgesen | Board of Directors | 0 companies |
| Jørgen Kjærgaard Nielsen | Board of Directors | 0 companies |
| Lars Saur Feldstedt | Board of Directors | 0 companies |
| Tor Nonnegaard-Pedersen | Board of Directors | 0 companies |
| Henriette Divert | Board of Directors | 0 companies |
| Christian Kruse-Madsen | Board of Directors | 0 companies |
| Stig Skov Albertsen | Chairman | 0 companies |
| Jens Vasehus | Chairman | 0 companies |
| Thomas Grosbøll-Touborg | Board of Directors | 0 companies |
| Henrik Horn Andersen | Board of Directors | 0 companies |
| Bent Kock Nielsen | Board of Directors | 0 companies |
| Palle Thesbjerg Mehlsen | Board of Directors | 0 companies |