| Revenue | DKK -5K | +20% |
| EBITDA | DKK -5K | -20% |
| Net profit | DKK 820K | +8% |
| Total assets | DKK 8,4M | +15% |
| Equity | DKK 4,4M | +23% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -9 | -4 | -13 | -15 | -2 | -2 | -3 | -7 | -3 | -3 | -4 | -4 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | -109 | -4 | -13 | -15 | -2 | -2 | -3 | -7 | -3 | -3 | -4 | -4 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | -109 | -4 | -13 | -15 | -2 | -2 | -3 | -7 | -3 | -3 | -4 | -4 | -5 |
| Net financials | -557 | 730 | 403 | 511 | 152 | -20 | -506 | -52 | 468 | 1.760 | 129 | 134 | 755 | 791 |
| Profit before tax | -558 | 621 | 399 | 498 | 137 | -21 | -508 | -56 | 460 | 1.757 | 126 | 130 | 751 | 786 |
| Tax | -177 | 139 | 81 | 105 | 18 | -28 | -134 | -57 | 45 | 149 | -49 | -103 | -5 | -34 |
| Net profit | -380 | 482 | 318 | 393 | 119 | 7 | -374 | 1 | 415 | 1.608 | 175 | 233 | 756 | 820 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.581 | 3.056 | 3.594 | 3.977 | 3.910 | 3.558 | 3.280 | 3.227 | 3.431 | 5.814 | 6.182 | 6.500 | 7.266 | 8.360 |
| Equity | 892 | 1.374 | 1.692 | 2.085 | 2.104 | 2.011 | 1.537 | 1.538 | 1.845 | 3.061 | 2.836 | 2.869 | 3.626 | 4.445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.689 | 1.682 | 1.902 | 1.889 | 1.803 | 1.547 | 1.743 | 1.689 | 1.586 | 2.753 | 3.345 | 3.631 | 3.640 | 3.915 |
| Total debt | 1.689 | 1.682 | 1.902 | 1.889 | 1.803 | 1.547 | 1.743 | 1.689 | 1.586 | 2.753 | 3.345 | 3.631 | 3.640 | 3.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Founder | Founder | 1991 | — | — |
LR Founder | Founder | 1991 | — | — |
KK Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Kappel | Founder | 0 companies |
| Lone Rohde | Founder | 0 companies |
| Kjeld Kappel | Founder | 0 companies |
| Tina Kristensen Rohde | Board of Directors | 0 companies |
| Heinrich Christian Siggaard Bornhøft | Board of Directors | 0 companies |