| Revenue | DKK 3,1M | +12% |
| EBITDA | DKK 782K | +8% |
| Net profit | DKK 533K | +17% |
| Total assets | DKK 2,7M | +5% |
| Equity | DKK 1,6M | +9% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.208 | 1.564 | 1.621 | 1.897 | 2.791 | 2.759 | 2.787 | 3.104 | 3.787 | 3.688 | 2.852 | 2.793 | 2.778 | 3.112 |
| Staff expenses | -651 | -934 | -1.193 | -1.278 | -1.574 | -1.713 | -1.817 | -1.932 | -2.005 | -2.109 | -2.336 | -2.570 | -2.051 | -2.330 |
| EBITDA | 557 | 630 | 428 | 619 | 1.217 | 1.046 | 970 | 1.172 | 1.782 | 1.579 | 467 | 220 | 727 | 782 |
| Depreciation & amort. | -265 | -276 | -280 | -281 | -244 | -24 | -17 | -43 | -158 | -144 | -187 | -227 | -206 | -93 |
| EBIT | 291 | 354 | 149 | 338 | 973 | 1.022 | 953 | 1.129 | 1.624 | 1.435 | 280 | -7 | 521 | 690 |
| Net financials | -90 | -59 | -15 | -6 | 10 | 19 | 30 | 29 | -8 | -31 | -6 | 12 | 73 | -7 |
| Profit before tax | 201 | 295 | 134 | 333 | 983 | 1.041 | 983 | 1.158 | 1.616 | 1.404 | 274 | 5 | 593 | 683 |
| Tax | 50 | 68 | 32 | 13 | 282 | 233 | 218 | 260 | 358 | 315 | 64 | 1 | 136 | 150 |
| Net profit | 151 | 227 | 101 | 320 | 701 | 808 | 765 | 899 | 1.258 | 1.089 | 210 | 4 | 457 | 533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.167 | 1.736 | 1.490 | 1.711 | 2.233 | 2.506 | 3.173 | 3.546 | 5.473 | 5.124 | 3.219 | 3.304 | 2.574 | 2.703 |
| Equity | 161 | 388 | 489 | 809 | 1.110 | 1.319 | 1.483 | 1.782 | 2.240 | 2.130 | 1.240 | 1.044 | 1.501 | 1.633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 148 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.948 | 1.295 | 954 | 863 | 1.122 | 1.166 | 1.550 | 1.650 | 2.971 | 2.974 | 1.950 | 2.229 | 1.036 | 1.031 |
| Total debt | 1.948 | 1.295 | 954 | 863 | 1.122 | 1.166 | 1.550 | 1.710 | 3.119 | 2.974 | 1.950 | 2.229 | 1.036 | 1.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2026 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Iconic Holdco ApS | Company | 100.0% | 100.0% | 2026 |
RIKKE SASS HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Dalum | Management | 0 companies |
| Morten Axel | Chief Executive Officer | 0 companies |
| Charlotte Palm Axel | Chairman | 0 companies |
| Niels Rensen Onkenhout | Chairman | 0 companies |
| Willem Eduard du Pon | Board of Directors | 0 companies |