| Revenue | DKK 775K | +231% |
| EBITDA | DKK 365K | +282% |
| Net profit | DKK 373K | +286% |
| Total assets | DKK 805K | +584% |
| Equity | DKK -182K | +67% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286 | -41 | 756 | 1.507 | 1.707 | 1.268 | 1.429 | 1.056 | -38 | -4 | 697 | -241 | 234 | 775 |
| Staff expenses | -0 | -0 | -550 | -979 | -1.124 | -975 | -1.085 | -1.839 | -894 | -387 | -304 | -426 | -434 | -411 |
| EBITDA | 286 | -3 | 206 | 528 | 583 | 293 | 344 | -782 | -932 | -392 | 393 | -666 | -200 | 365 |
| Depreciation & amort. | 46 | -19 | -20 | -12 | -50 | -126 | -137 | -103 | -25 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 240 | -22 | 186 | 516 | 533 | 167 | 207 | -886 | -957 | -398 | 393 | -666 | -200 | 365 |
| Net financials | 10 | -78 | -24 | 0 | 0 | 61 | 6 | -8 | -2 | -7 | -15 | -2 | -0 | -2 |
| Profit before tax | 251 | -100 | 162 | 516 | 533 | 228 | 213 | -894 | -959 | -405 | 378 | -669 | -200 | 362 |
| Tax | 65 | -4 | 48 | 127 | 124 | 64 | 67 | -5 | -0 | -30 | -4 | 42 | -0 | -11 |
| Net profit | 185 | -96 | 114 | 390 | 409 | 164 | 146 | -889 | -959 | -375 | 382 | -711 | -200 | 373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.332 | 1.246 | 0 | 3.659 | 3.506 | 3.410 | 2.932 | 1.667 | 82 | 105 | 37 | 83 | 118 | 805 |
| Equity | 685 | 600 | 0 | 890 | 909 | 664 | 646 | -389 | -1.348 | -1.723 | -1.341 | -1.802 | -555 | -182 |
| Long-term debt | 0 | 0 | 0 | 0 | 110 | 61 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 627 | -647 | 0 | 2.770 | 2.479 | 2.685 | 2.240 | 2.056 | 1.430 | 1.828 | 1.378 | 1.885 | 673 | 987 |
| Total debt | 627 | -647 | 0 | 2.770 | 2.589 | 2.746 | 2.286 | 2.056 | 1.430 | 1.828 | 1.378 | 1.885 | 673 | 987 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JG Management | Management | 2025 | — | — |
CB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ii ApS | Company | 90.0% | 90.0% | 2024 |
BUNDESEN MANAGEMENT ApS | Company | 5.0% | 5.0% | 2024 |
CBA INDUSTRI ApS | Company | 10.0% | 10.0% | 2013 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Wissler Duus | Chief Executive Officer | 0 companies |
| Jon Gade Nørgaard | Management | 0 companies |
| Chilie Bruun Andersen | Management | 0 companies |
| Peter Jaksland | Board of Directors | 0 companies |
| Mie Maj Gade Nørgaard | Board of Directors | 0 companies |
| Nicolaj Martin Bundesen | Board of Directors | 0 companies |
| Michael Dahl Eiskjær | Board of Directors | 0 companies |
| Ivan Nielsen | Chairman | 0 companies |
| Martin Niels Eggert Larsen | Chairman | 0 companies |
| Jan Nonboe | Board of Directors | 0 companies |
| Tom Holden Martinsen | Board of Directors | 0 companies |
| Nicolaj Gyldenberg | Chairman | 0 companies |
| Michael Mola Schrøder | Board of Directors | 0 companies |
| Rolf Ebbe Nørgaard | Chairman | 0 companies |