| Revenue | DKK 421K | +5% |
| EBITDA | DKK 421K | +27% |
| Net profit | DKK 50K | +677% |
| Total assets | DKK 10,4M | -1% |
| Equity | DKK 1,4M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -872 | 468 | 345 | — | 76 | 94 | -49 | 182 | 465 | 528 | 291 | 272 | 401 | 421 |
| Staff expenses | -0 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -365 | 449 | 345 | 0 | 76 | 94 | -49 | 182 | 465 | 528 | 227 | 208 | 332 | 421 |
| Depreciation & amort. | -35 | -62 | -82 | -0 | -53 | -53 | -97 | -97 | -97 | -97 | -97 | -97 | -97 | -97 |
| EBIT | -401 | 388 | 263 | 0 | 23 | 41 | -146 | 85 | 368 | 431 | 130 | 111 | 235 | 324 |
| Net financials | -293 | -224 | -224 | 0 | -231 | -240 | -231 | -220 | -227 | -163 | -93 | -201 | -246 | -356 |
| Profit before tax | -135 | 164 | 39 | 0 | -208 | -199 | -377 | -135 | 141 | 268 | 37 | -90 | -11 | 64 |
| Tax | -34 | 38 | 4 | -0 | -22 | -44 | -78 | -30 | 31 | 10 | 8 | -20 | -2 | 14 |
| Net profit | -101 | 125 | 34 | 0 | -186 | -155 | -299 | -106 | 110 | 258 | 29 | -70 | -9 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.908 | 15.046 | 14.930 | 0 | 12.398 | 12.346 | 11.163 | 11.096 | 10.874 | 10.773 | 10.658 | 10.604 | 10.480 | 10.380 |
| Equity | 1.915 | 4.271 | 4.385 | 0 | 2.431 | 2.275 | 1.103 | 997 | 1.107 | 1.365 | 1.394 | 1.324 | 1.315 | 1.365 |
| Long-term debt | -6.362 | 6.073 | 5.805 | 0 | 5.276 | 4.951 | 4.718 | 4.479 | 4.335 | 4.786 | 4.346 | 4.014 | 3.800 | 476 |
| Short-term debt | -2.383 | 2.603 | 2.731 | 0 | 3.360 | 3.787 | 4.266 | 4.552 | 4.372 | 3.620 | 3.925 | 4.281 | 4.388 | 7.576 |
| Total debt | -8.745 | 8.676 | 8.537 | 0 | 8.636 | 8.738 | 8.984 | 9.032 | 8.707 | 8.406 | 8.271 | 8.296 | 8.188 | 8.052 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CS Management | Management | 2001 | — | — |
KM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IEE HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Skou Sørensen | Chief Executive Officer | 0 companies |
| Claus Sørensen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Hans Jørgen Sørensen | Chairman | 0 companies |
| Jørgen Skjøt | Board of Directors | 0 companies |
| Marcus Knud Skou Sørensen | Board of Directors | 0 companies |
| Per Hansen | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |