| Revenue | DKK 10,9M | +300% |
| EBITDA | DKK 7,5M | +857% |
| Net profit | DKK -113,9M | -183% |
| Total assets | DKK 728,7M | -16% |
| Equity | DKK 719,6M | -14% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.483 | 1.767 | 1.966 | — | 2.581 | 2.616 | 2.389 | 2.629 | 2.541 | 3.090 | 3.829 | 2.732 | 10.928 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 632 | -278 | 67 | 116 | -566 | -1.053 | -2.880 | 73 | -261 | 401 | -505 | -991 | 7.500 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -739 | -752 | -955 | -0 | -1.883 | -1.942 | -1.923 | -1.927 | -1.909 | -2.095 | -2.125 | -2.259 | -1.355 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -107 | -1.030 | -888 | 116 | -2.449 | -2.995 | -4.803 | -1.854 | -2.171 | -1.694 | -2.630 | -3.251 | 6.145 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.644 | 19.423 | 28.231 | 0 | 17.896 | 19.097 | 24.238 | 37.784 | 182.780 | 30.409 | 69.368 | 148.228 | -119.949 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.537 | 18.393 | 27.343 | 116 | 15.447 | 16.102 | 19.435 | 35.930 | 180.609 | 28.716 | 66.738 | 144.977 | -113.805 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.490 | 1.178 | 2.729 | -0 | 386 | -369 | -231 | 1.995 | 502 | 3.194 | 3.993 | 8.488 | 42 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 13.047 | 17.215 | 24.614 | 116 | 15.061 | 16.471 | 19.666 | 33.935 | 180.107 | 25.522 | 62.745 | 136.427 | -113.863 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312.194 | 327.060 | 353.190 | 312.277 | 364.922 | 381.175 | 401.184 | 435.681 | 615.225 | 643.556 | 707.562 | 871.641 | 728.728 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 301.938 | 319.509 | 344.249 | 500 | 358.854 | 374.756 | 394.509 | 427.756 | 607.676 | 632.879 | 695.807 | 833.335 | 719.588 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.418 | 1.100 | 2.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.837 | 6.451 | 6.305 | 0 | 6.068 | 6.420 | 6.674 | 7.925 | 7.549 | 10.677 | 11.755 | 38.305 | 9.140 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.255 | 7.551 | 8.941 | 0 | 6.068 | 6.420 | 6.674 | 7.925 | 7.549 | 10.677 | 11.755 | 38.305 | 9.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IH Audit | Audit | 1980 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 20.0% | 2011 | |
| Individual | 33.3% | 20.0% | 2011 | |
| Individual | 10.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Iver Hansen Iversen | Audit | 0 companies |
| Niels Ebbe Valdal | Board of Directors | 0 companies |
| Majken Velin | Board of Directors | 0 companies |