| Revenue | DKK 3M | -6% |
| EBITDA | DKK 3M | -6% |
| Net profit | DKK 2,1M | +133% |
| Total assets | DKK 37,8M | -60% |
| Equity | DKK 10,9M | +23% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 87 | — | 342 | 522 | 2.353 | 2.751 | 667 | 1.126 | 3.750 | 3.127 | 2.953 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 87 | -612 | 342 | 522 | 2.353 | 2.751 | 667 | 1.126 | 3.750 | 3.127 | 2.953 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | 87 | -612 | 342 | 522 | 2.353 | 2.751 | 667 | 1.126 | 3.750 | 3.127 | 2.953 |
| Net financials | 20 | -45 | -16 | 95 | 110 | 64 | -111 | 75 | -22 | -1.544 | -1.878 | -309 |
| Profit before tax | -1 | 42 | -628 | 437 | 631 | 2.417 | 2.640 | 742 | 1.104 | 2.206 | 1.249 | 2.644 |
| Tax | 2 | 10 | -141 | 96 | 150 | 532 | 581 | 163 | 241 | 521 | 364 | 586 |
| Net profit | -3 | 32 | -488 | 341 | 481 | 1.885 | 2.059 | 579 | 862 | 1.685 | 885 | 2.059 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 509 | 25.142 | 51.578 | 196.384 | 116.928 | 194.245 | 115.641 | 103.284 | 85.247 | 87.802 | 94.583 | 37.847 |
| Equity | 497 | 528 | 41 | 382 | 863 | 2.748 | 4.808 | 5.386 | 6.248 | 7.933 | 8.818 | 10.877 |
| Long-term debt | 0 | 8.500 | 12.000 | 51.457 | 30.976 | 19.000 | 4.750 | 40.080 | 33.028 | 31.180 | 15.870 | 0 |
| Short-term debt | 12 | 24.614 | 51.537 | 144.545 | 85.089 | 172.496 | 106.083 | 57.655 | 45.539 | 47.752 | 68.594 | 25.860 |
| Total debt | 12 | 24.614 | 51.537 | 196.002 | 116.065 | 191.496 | 110.833 | 97.735 | 78.567 | 78.932 | 84.464 | 25.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2016 | — | — |
PS Management | Management | 2025 | — | — |
KL Management | Management | 2012 | — | — |
ML Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INNOVATER A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Sørensen | Management | 0 companies |
| Peter Søgaard | Management | 0 companies |
| Kim Lyder Henriksen | Management | 0 companies |
| Morten Lykke | Management | 0 companies |
| Erik From | Board of Directors | 0 companies |
| Finn Birkjær Nielsen | Board of Directors | 0 companies |
| Johnny Jensen | Chairman | 0 companies |
| Thomas Olander From | Board of Directors | 0 companies |
| René Holst | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Lise Kalsensgaard Schmidt | Board of Directors | 0 companies |