| Revenue | DKK 91K | -22% |
| EBITDA | DKK 91K | -22% |
| Net profit | DKK 2,3M | -5% |
| Total assets | DKK 13,9M | +13% |
| Equity | DKK 11,8M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 79 | 15 | 34 | 23 | 85 | 107 | 107 | 90 | 142 | 34 | 115 | 116 | 91 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4 | 79 | 15 | 34 | 23 | 85 | 107 | 107 | 90 | 142 | 34 | 115 | 116 | 91 |
| Depreciation & amort. | -0 | -0 | -93 | -93 | -93 | -93 | -93 | -93 | -93 | -93 | -93 | -93 | -93 | -93 |
| EBIT | 4 | 79 | -78 | -58 | -70 | -8 | 14 | 15 | -3 | 50 | -59 | 22 | 24 | -2 |
| Net financials | -866 | -937 | 357 | 143 | 1.075 | 447 | 683 | 133 | 311 | 1.635 | 2.105 | 1.523 | 2.409 | 2.320 |
| Profit before tax | -829 | -783 | 263 | 85 | 993 | 437 | 694 | 144 | 305 | 1.681 | 2.046 | 1.545 | 2.433 | 2.318 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 3 | -0 | -0 | 10 | -30 | 13 | 22 | 24 |
| Net profit | -829 | -783 | 263 | 85 | 993 | 437 | 690 | 144 | 305 | 1.671 | 2.076 | 1.531 | 2.410 | 2.294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.165 | 4.384 | 4.588 | 4.617 | 4.379 | 4.747 | 5.562 | 5.490 | 5.056 | 6.722 | 8.656 | 10.028 | 12.252 | 13.866 |
| Equity | 1.524 | 2.307 | 2.569 | 2.655 | 2.478 | 2.916 | 3.503 | 3.541 | 3.246 | 4.807 | 6.769 | 8.186 | 10.342 | 11.836 |
| Long-term debt | 0 | -1.490 | 1.294 | 1.241 | 1.176 | 1.096 | 1.077 | 925 | 836 | 933 | 890 | 680 | 842 | 798 |
| Short-term debt | -641 | -587 | 725 | 721 | 724 | 735 | 983 | 1.024 | 974 | 982 | 997 | 1.162 | 1.067 | 1.232 |
| Total debt | -641 | -2.077 | 2.019 | 1.962 | 1.900 | 1.831 | 2.060 | 1.949 | 1.810 | 1.916 | 1.887 | 1.842 | 1.910 | 2.030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Audit | Audit | 1994 | — | — |
SC Management | Management | 1991 | — | — |
EA Management | Management | 1991 | — | — |
IG Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Buus Jensen | Audit | 0 companies |
| Steen Callsen | Management | 0 companies |
| Ernst August Callsen | Management | 0 companies |
| Imexo-Fornoff G.m.b.H | Founder | 0 companies |
| Ernst Ludvig Seibel | Board of Directors | 0 companies |
| Ernst Heinrich Seibel | Board of Directors | 0 companies |