| Revenue | DKK 2,3M | +553% |
| EBITDA | DKK 2,3M | +553% |
| Net profit | DKK 94K | +262% |
| Total assets | DKK 9,1M | +548% |
| Equity | DKK 2,9M | +677% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 948 | 2.304 | 3.780 | 2.760 | 2.820 | 5.094 | 2.419 | 2.912 | 2.961 | 2.617 | 2.790 | 2.941 | 352 | 2.300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 295 | 1.619 | 2.212 | 1.404 | 2.297 | 2.578 | 2.419 | 2.912 | 2.961 | 2.617 | 2.790 | 2.941 | 352 | 2.300 |
| Depreciation & amort. | 137 | -1.344 | -1.812 | -1.030 | -1.520 | -1.520 | -1.530 | -1.664 | -1.860 | -1.860 | -1.860 | -1.860 | -250 | -1.860 |
| EBIT | 157 | 275 | 400 | 374 | 777 | 1.058 | 889 | 1.248 | 1.101 | 757 | 930 | 1.081 | 102 | 440 |
| Net financials | -66 | -69 | -58 | -245 | -496 | -1.028 | -672 | -1.007 | -820 | -565 | -674 | -811 | -67 | -314 |
| Profit before tax | 91 | 207 | 342 | 128 | 281 | 30 | 217 | 241 | 281 | 192 | 256 | 270 | 35 | 126 |
| Tax | 23 | 52 | 45 | -65 | -91 | 18 | 48 | 53 | 62 | 42 | 56 | 59 | 9 | 32 |
| Net profit | 69 | 155 | 296 | 194 | 373 | 11 | 169 | 188 | 219 | 150 | 200 | 211 | 26 | 94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.951 | 12.645 | 10.929 | 42.406 | 37.461 | 35.861 | 31.042 | 28.439 | 25.441 | 21.595 | 14.118 | 12.216 | 1.402 | 9.078 |
| Equity | 395 | 550 | 846 | 1.040 | 1.413 | 1.424 | 1.594 | 1.782 | 2.001 | 2.151 | 2.351 | 2.561 | 370 | 2.874 |
| Long-term debt | 0 | 0 | 0 | 15.621 | 12.990 | 13.103 | 8.640 | 7.890 | 6.379 | 15.294 | 7.656 | 5.727 | 603 | 4.500 |
| Short-term debt | 12.418 | 9.981 | 8.109 | 23.525 | 20.930 | 18.943 | 18.370 | 16.367 | 14.791 | 2.052 | 2.220 | 2.273 | 242 | 594 |
| Total debt | 12.418 | 9.981 | 8.109 | 39.146 | 33.920 | 32.046 | 27.009 | 24.257 | 21.170 | 17.346 | 9.876 | 8.000 | 845 | 5.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 1978 | — | — |
SS | Audit | 1978 | — | — |
IM Audit | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ig9tor Invest ApS | Company | 100.0% | 100.0% | 2025 |
JAI A/S | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Kristian Mouritzen | Management | 0 companies |
| Sture Sven Lorens Liljegren | Audit | 0 companies |
| Ib Meinert Jensen | Audit | 0 companies |
| Jimi Meshulam | Board of Directors | 0 companies |
| Ole Finn Nielsen | Board of Directors | 0 companies |
| Jan Holch Due | Board of Directors | 0 companies |
| Ivan Busk Ginnerup | Board of Directors | 0 companies |
| Torsten Erik Rasmussen | Board of Directors | 0 companies |
| Lizzie Andersen | Board of Directors | 0 companies |
| Jørgen Kjeld Andersen | Chairman | 0 companies |
| Jens Borelli-Kjær | Board of Directors | 0 companies |
| Henrik Fatum Stoltenberg | Board of Directors | 0 companies |
| Flemming Wendelboe Maunsbach | Board of Directors | 0 companies |
| Jane Claudi Andersen | Board of Directors | 0 companies |
| Jan Sindesen | Board of Directors | 0 companies |
| Hans Peter Terpager | Board of Directors | 0 companies |