| Revenue | DKK -10K | +0% |
| EBITDA | DKK -10K | +0% |
| Net profit | DKK -13K | -100% |
| Total assets | DKK 3K | +214% |
| Equity | DKK -22K | -141% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -212 | 3.569 | 3.434 | -10.692 | 12.710 | 56 | -1.200 | -10.901 | -10 | -10 | -10 |
| Staff expenses | -0 | -0 | -1.597 | -2.354 | -1.997 | -278 | -0 | -0 | -250 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -1.810 | 1.215 | 1.010 | -11.310 | 12.710 | 56 | -1.450 | -10.901 | -10 | -10 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -31 | -92 | -139 | -14 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -1.810 | 1.184 | 918 | -11.449 | 12.696 | 56 | -1.450 | -10.901 | -10 | -10 | -10 |
| Net financials | 3 | -1 | 475 | -795 | -335 | -326 | 834 | -61 | -530 | 405 | 5.910 | 4.004 | -3 |
| Profit before tax | -3 | -8 | -1.335 | 389 | 583 | -11.775 | 13.530 | -5 | -1.980 | -10.496 | 5.900 | 3.994 | -13 |
| Tax | -0 | 11 | -295 | 142 | 130 | -173 | -1.098 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3 | -19 | -1.040 | 246 | 453 | -11.602 | 14.628 | -5 | -1.980 | -10.496 | 5.900 | 3.994 | -13 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 216 | 204 | 4.546 | 13.015 | 15.076 | 1.411 | 12.383 | 10.978 | 10.257 | 1 | 1 | 1 | 3 |
| Equity | -90 | -108 | -1.149 | -902 | -449 | -12.051 | 2.578 | 2.573 | 593 | -9.903 | -4.003 | -9 | -22 |
| Long-term debt | 0 | -105 | 0 | 3.725 | 23.416 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 306 | 312 | 5.695 | 10.192 | 15.352 | 13.462 | 9.805 | 8.405 | 9.664 | 9.904 | 4.004 | 10 | 25 |
| Total debt | 306 | 312 | 5.695 | 13.917 | 15.352 | 13.462 | 9.805 | 8.405 | 9.664 | 9.904 | 4.004 | 10 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
BL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CT Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
KA Management | Management | 1985 | — | — |
BH Management | Management | 1985 | — | — |
BB Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 1985 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2021 | |
INTEGRA HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Richardt Joachim Deleuran | Chief Executive Officer | 0 companies |
| Bjarne Larsen | Chief Executive Officer | 0 companies |
| Carsten Thorsen | Chief Executive Officer | 0 companies |
| Karl Anker Kristiansen | Management | 0 companies |
| Børge Helmø Larsen | Management | 0 companies |
| Bent Børge Heurlen | Management | 0 companies |
| Henrik Lundum | Chairman | 0 companies |
| Hans Ole Wanner | Board of Directors | 0 companies |
| Bo Prangsgaard | Chairman | 0 companies |
| Christian Reinhardt Hunderup | Board of Directors | 0 companies |
| Valdemar Kay Henrik Eggers | Chairman | 0 companies |
| Knud Jørgensen | Chairman | 0 companies |
| Lars Højgaard Thøgersen | Board of Directors | 0 companies |
| Viggo Jablonsky Rasmussen | Board of Directors | 0 companies |
| Valdemar Lauritsen | Board of Directors | 0 companies |
| Erik Albert Bolvinkel | Board of Directors | 0 companies |
| Bent Stenaae | Board of Directors | 0 companies |
| Bent Erik Amled | Board of Directors | 0 companies |
| Jens Rechnagel Lauridsen | Board of Directors | 0 companies |
| Søren Peter Svendsen | Board of Directors | 0 companies |