| Revenue | DKK -18K | +2% |
| EBITDA | DKK -18K | -2% |
| Net profit | DKK 4,4M | -4% |
| Total assets | DKK 41,6M | -2% |
| Equity | DKK 35,9M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.280 | 2.280 | 2.109 | 1.665 | 1.532 | 1.560 | 1.564 | 1.578 | -53 | -16 | -26 | -17 | -18 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.020 | 2.096 | 2.109 | 1.665 | 1.532 | 1.560 | 1.564 | 1.578 | -53 | -16 | -26 | -17 | -18 | -18 |
| Depreciation & amort. | -409 | -403 | -403 | -403 | -403 | -403 | -403 | -403 | -0 | -0 | -0 | -8 | -14 | -17 |
| EBIT | 1.611 | 1.694 | 1.706 | 1.262 | 1.129 | 1.157 | 1.161 | 1.175 | -53 | -16 | -26 | -25 | -32 | -35 |
| Net financials | -2.406 | 551 | 1.770 | 2.589 | 2.503 | 1.054 | 854 | 2.930 | 3.695 | 3.773 | 5.016 | 5.073 | 4.869 | 4.483 |
| Profit before tax | -795 | 2.245 | 3.476 | 3.851 | 3.632 | 2.212 | 2.015 | 4.105 | 3.642 | 3.758 | 4.991 | 5.047 | 4.837 | 4.448 |
| Tax | 396 | 396 | 371 | 225 | 284 | 303 | 218 | 380 | 58 | 195 | -104 | 87 | 196 | 14 |
| Net profit | -1.191 | 1.849 | 3.105 | 3.626 | 3.349 | 1.908 | 1.797 | 3.725 | 3.584 | 3.562 | 5.095 | 4.960 | 4.641 | 4.434 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.202 | 31.148 | 32.893 | 38.792 | 36.378 | 37.820 | 36.748 | 37.471 | 32.035 | 34.762 | 37.227 | 36.614 | 42.675 | 41.614 |
| Equity | 15.650 | 17.078 | 19.763 | 22.390 | 24.738 | 25.146 | 25.443 | 27.668 | 29.752 | 31.815 | 35.410 | 35.870 | 37.511 | 35.945 |
| Long-term debt | 11.704 | 10.977 | 10.302 | 9.613 | 8.920 | 8.171 | 7.444 | 6.719 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.054 | 1.254 | 988 | 4.995 | 849 | 2.549 | 1.825 | 969 | 2.239 | 2.896 | 1.760 | 684 | 5.096 | 5.594 |
| Total debt | 12.758 | 12.232 | 11.290 | 14.609 | 9.769 | 10.720 | 9.269 | 7.688 | 2.239 | 2.896 | 1.760 | 684 | 5.096 | 5.594 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Founder | Founder | 1990 | — | — |
| Audit | 1991 | — | — | |
HL Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2025 | |
| Individual | 25.0% | 0.0% | 2025 | |
| Individual | 25.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ingrid Andersen | Founder | 0 companies |
| Revisionsfirmaet Nielsson A/S | Audit | 0 companies |
| Hanne Larsen | Founder | 0 companies |
| Henning Jørgensen | Board of Directors | 0 companies |
| Christian Larsen | Board of Directors | 0 companies |
| Thorkild Ladefoged | Chairman | 0 companies |
| Jens Nyeng Christiansen | Board of Directors | 0 companies |