| Revenue | DKK 2,8M | -13% |
| EBITDA | DKK 611K | -46% |
| Net profit | DKK 399K | -51% |
| Total assets | DKK 2,6M | +3% |
| Equity | DKK 1,5M | -6% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.923 | 2.693 | 3.044 | 3.037 | 2.800 | 3.257 | 3.289 | 3.364 | 2.625 | 3.270 | 2.846 |
| Staff expenses | -1.489 | -1.776 | -1.780 | -1.913 | -1.662 | -1.557 | -2.230 | -2.095 | -1.760 | -1.734 | -2.235 |
| EBITDA | 434 | 917 | 1.264 | 1.123 | 1.138 | 1.700 | 1.059 | 1.237 | 346 | 1.123 | 611 |
| Depreciation & amort. | -252 | -211 | -191 | -162 | -141 | -19 | -150 | -150 | -150 | -150 | -150 |
| EBIT | 182 | 706 | 1.074 | 962 | 996 | 1.681 | 909 | 1.088 | 197 | 973 | 461 |
| Net financials | -49 | -13 | -2 | 24 | 25 | 15 | -5 | 13 | 34 | 79 | 50 |
| Profit before tax | 133 | 692 | 1.071 | 986 | 1.022 | 1.696 | 904 | 1.101 | 231 | 1.052 | 511 |
| Tax | 36 | 160 | 239 | 219 | 226 | 374 | 204 | 245 | 52 | 233 | 112 |
| Net profit | 97 | 533 | 833 | 767 | 796 | 1.322 | 700 | 856 | 179 | 819 | 399 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.003 | 2.153 | 2.478 | 2.675 | 2.988 | 4.658 | 3.903 | 3.089 | 2.720 | 2.576 | 2.643 |
| Equity | 177 | 709 | 1.142 | 1.309 | 1.305 | 1.827 | 1.027 | 1.183 | 763 | 1.582 | 1.481 |
| Long-term debt | 0 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.826 | 1.444 | 1.294 | 1.329 | 1.527 | 2.738 | 2.851 | 1.879 | 1.929 | 966 | 1.161 |
| Total debt | 1.826 | 1.444 | 1.294 | 1.329 | 1.580 | 2.738 | 2.851 | 1.879 | 1.929 | 966 | 1.161 |
| 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 |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Iconic Holdco ApS | Company | 100.0% | 100.0% | 2026 |
MS Devantier Holding ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Dalum | Management | 0 companies |
| Morten Axel | Chief Executive Officer | 0 companies |
| Maja Sara Devantier | Board of Directors | 0 companies |
| Charlotte Palm Axel | Chairman | 0 companies |
| Niels Rensen Onkenhout | Chairman | 0 companies |
| Willem Eduard du Pon | Board of Directors | 0 companies |