| Revenue | DKK 5M | +4% |
| EBITDA | DKK 5M | +4% |
| Net profit | DKK 3,3M | +10% |
| Total assets | DKK 38,9M | -3% |
| Equity | DKK 13,4M | +2% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -62 | 1.469 | 1.554 | 2.084 | 2.231 | 2.240 | 2.006 | 2.276 | 4.696 | 4.790 | 5.003 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -62 | 1.469 | 1.554 | 2.084 | 2.231 | 2.240 | 2.006 | 2.276 | 4.696 | 4.790 | 5.003 |
| Depreciation & amort. | -366 | -5.141 | -491 | -428 | -441 | -505 | -489 | -502 | -502 | -534 | -536 |
| EBIT | -429 | -3.672 | 1.063 | 1.656 | 1.790 | 1.735 | 1.517 | 1.774 | 4.194 | 4.257 | 4.467 |
| Net financials | -470 | -910 | -265 | -201 | -178 | -159 | -146 | -245 | -217 | -214 | -214 |
| Profit before tax | -899 | -4.582 | 798 | 1.455 | 1.612 | 1.575 | 1.371 | 1.529 | 3.977 | 4.042 | 4.253 |
| Tax | -0 | -0 | -432 | 194 | 226 | 231 | 181 | 219 | 757 | 1.018 | 936 |
| Net profit | -899 | -4.582 | 1.230 | 1.262 | 1.386 | 1.344 | 1.190 | 1.310 | 3.220 | 3.025 | 3.317 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.957 | 26.307 | 26.317 | 24.977 | 24.490 | 24.224 | 23.611 | 38.905 | 41.061 | 40.258 | 38.912 |
| Equity | 6.681 | 2.099 | 3.329 | 4.590 | 5.977 | 7.320 | 8.510 | 9.820 | 12.040 | 13.065 | 13.382 |
| Long-term debt | 23.197 | 24.108 | 13.895 | 13.148 | 12.399 | 11.649 | 10.894 | 27.049 | 25.537 | 24.003 | 22.448 |
| Short-term debt | 78 | 100 | 9.094 | 7.239 | 6.115 | 5.255 | 4.207 | 2.035 | 3.484 | 2.931 | 2.692 |
| Total debt | 23.276 | 24.208 | 22.988 | 20.386 | 18.513 | 16.903 | 15.101 | 29.085 | 29.021 | 26.934 | 25.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2017 | — | — |
HM Management | Management | 2015 | — | — |
TK Management | Management | 2020 | — | — |
II Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SP GROUP A/S | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Hønnerup Nielsen | Management | 0 companies |
| Hermann Már Þórisson | Management | 0 companies |
| Tilde Kejlhof | Management | 0 companies |
| IEI II hf. | Founder | 0 companies |