| Revenue | DKK 2M | +61% |
| EBITDA | DKK 572K | +63% |
| Net profit | DKK 573K | +64% |
| Total assets | DKK 1,8M | +120% |
| Equity | DKK 903K | +173% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | -28 | 24 | 38 | 97 | 94 | 218 | 264 | 316 | 349 | -194 | 588 | 1.227 | 1.977 |
| Staff expenses | -77 | -82 | -0 | -0 | -73 | -27 | -115 | -183 | -247 | -274 | -551 | -428 | -635 | -1.013 |
| EBITDA | -21 | -110 | 24 | 38 | 24 | 67 | 103 | 80 | 69 | 74 | -745 | 143 | 350 | 572 |
| Depreciation & amort. | -28 | -46 | 49 | 72 | -47 | -22 | -12 | -9 | -23 | -22 | -0 | -0 | -0 | -0 |
| EBIT | -49 | -156 | -25 | -34 | -23 | 45 | 90 | 71 | 46 | 52 | -745 | 143 | 350 | 572 |
| Net financials | -7 | -27 | -34 | -27 | -468 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit before tax | -56 | -183 | -58 | -61 | -492 | 45 | 90 | 71 | 46 | 52 | -745 | 142 | 350 | 573 |
| Tax | -13 | -44 | 57 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 |
| Net profit | -43 | -139 | -115 | -61 | -492 | 45 | 90 | 71 | 46 | 51 | -745 | 142 | 350 | 573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 293 | 712 | 646 | 641 | 619 | 626 | 719 | 637 | 65 | 199 | 773 | 679 | 803 | 1.765 |
| Equity | 37 | -102 | -217 | -278 | -770 | -725 | -634 | -706 | 56 | 112 | -591 | 559 | 330 | 903 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 257 | 814 | 863 | 920 | 1.389 | 1.351 | 1.353 | 1.343 | 9 | 87 | 1.364 | 120 | 472 | 863 |
| Total debt | 257 | 814 | 863 | 920 | 1.389 | 1.351 | 1.353 | 1.343 | 9 | 87 | 1.364 | 120 | 472 | 863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2011 | — | — |
MS Management | Management | 2012 | — | — |
IR Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IP HOLDING, HJERM ApS | Company | 50.0% | 50.0% | 2021 |
Hegnshøj Holding ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jannie Hannah Havshøj | Management | 0 companies |
| Marianne Sletterhage | Management | 0 companies |
| Ingeborg Rahbek Pedersen | Management | 0 companies |
| Kasper Falke Jensen | Chairman | 0 companies |
| Nina Sneholt | Board of Directors | 0 companies |