| Revenue | DKK 2,4M | -6% |
| EBITDA | DKK 668K | -16% |
| Net profit | DKK 516K | -11% |
| Total assets | DKK 1,8M | +35% |
| Equity | DKK 922K | +31% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.217 | 1.828 | 2.442 | 2.932 | 1.847 | 1.495 | 2.536 | 2.392 |
| Staff expenses | -1.691 | -1.365 | -1.533 | -1.716 | -1.680 | -1.416 | -1.711 | -1.725 |
| EBITDA | -474 | 463 | 909 | 1.216 | 119 | 10 | 793 | 668 |
| Depreciation & amort. | 316 | -272 | -275 | -241 | -192 | -37 | -14 | -0 |
| EBIT | -790 | 190 | 633 | 975 | -72 | -27 | 779 | 668 |
| Net financials | -115 | -74 | -54 | -36 | -22 | -23 | -33 | -6 |
| Profit before tax | -905 | 117 | 579 | 939 | -95 | -50 | 746 | 662 |
| Tax | -195 | 27 | 128 | 210 | -20 | -44 | 169 | 146 |
| Net profit | -710 | 89 | 451 | 729 | -75 | -6 | 577 | 516 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.149 | 2.107 | 2.203 | 2.629 | 1.389 | 1.505 | 1.369 | 1.843 |
| Equity | -660 | -571 | -119 | 609 | 134 | 128 | 705 | 922 |
| Long-term debt | 1.277 | 858 | 365 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.479 | 1.793 | 1.894 | 2.020 | 1.254 | 1.377 | 664 | 921 |
| Total debt | 2.756 | 2.651 | 2.259 | 2.020 | 1.254 | 1.377 | 664 | 921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2026 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Iconic Holdco ApS | Company | 100.0% | 100.0% | 2026 |
Rikke Sanne Brocks Holding ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Dalum | Management | 0 companies |
| Morten Axel | Chief Executive Officer | 0 companies |
| Niels Rensen Onkenhout | Chairman | 0 companies |
| Willem Eduard du Pon | Board of Directors | 0 companies |