| Revenue | DKK 1,2M | -35% |
| EBITDA | DKK -151K | -127% |
| Net profit | DKK -313K | -168% |
| Total assets | DKK 1,1M | -14% |
| Equity | DKK -872K | -56% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -615 | -770 | -57 | 38 | -564 | 500 | 1.093 | 1.085 | 422 | 1.209 | 1.051 | 1.881 | 1.225 |
| Staff expenses | -0 | -0 | -0 | -0 | -540 | -989 | -1.101 | -1.197 | -1.281 | -1.349 | -1.260 | -1.279 | -1.273 |
| EBITDA | -615 | -770 | -57 | -7 | 459 | -488 | -8 | -112 | -859 | -140 | -208 | 567 | -151 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -7 | -12 | -12 | -12 | -23 | -37 | -37 | -71 | -118 |
| EBIT | -615 | -770 | -57 | -7 | 452 | -500 | -20 | -124 | -882 | -177 | -245 | 496 | -268 |
| Net financials | -10 | -41 | -40 | -105 | -140 | -107 | -117 | -102 | -2 | -23 | -36 | -47 | -45 |
| Profit before tax | -625 | -812 | -97 | -112 | 312 | -608 | -137 | -227 | -884 | -200 | -282 | 449 | -313 |
| Tax | -50 | 50 | -0 | -0 | -0 | -0 | 1 | -1 | -0 | 13 | -13 | -10 | -1 |
| Net profit | -575 | -862 | -97 | -112 | 312 | -608 | -137 | -226 | -883 | -213 | -269 | 459 | -313 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 153 | 1.953 | 1.863 | 982 | 1.131 | 1.366 | 953 | 1.220 | 881 | 781 | 626 | 1.232 | 1.066 |
| Equity | -495 | -1.357 | -1.454 | -1.566 | -1.255 | -1.862 | -2.000 | -2.226 | -533 | -746 | -1.015 | -559 | -872 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.354 | 1.353 |
| Short-term debt | 648 | 3.310 | 3.317 | 2.549 | 2.386 | 3.228 | 2.952 | 3.446 | 1.414 | 1.514 | 1.631 | 438 | 584 |
| Total debt | 648 | 3.310 | 3.317 | 2.549 | 2.386 | 3.228 | 2.952 | 3.446 | 1.414 | 1.514 | 1.631 | 1.792 | 1.938 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Management | Management | 2012 | — | — |
PI Management | Management | 2014 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.P. Invest ApS | Company | 90.0% | 90.0% | 2016 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Otto Sparre Knudsen | Management | 0 companies |
| Peter Iversen | Management | 0 companies |
| Majbrit Palm | Chief Executive Officer | 0 companies |
| Hans Henrik Palm | Chairman | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |