| Revenue | DKK 111K | -132424% |
| EBITDA | DKK 111K | +132424% |
| Net profit | DKK 63K | -55% |
| Total assets | DKK 1,6M | +2% |
| Equity | DKK 1M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -133 | — | 97 | 79 | 75 | 55 | 78 | 58 | 80 | 67 | 109 | -0 | 111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | 0 | 97 | 79 | 75 | 55 | 78 | 58 | 80 | 67 | 109 | -0 | 111 |
| Depreciation & amort. | -16 | -0 | -13 | -13 | -13 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 |
| EBIT | -72 | 0 | 83 | 66 | 62 | 40 | 63 | 43 | 65 | 52 | 94 | -15 | 96 |
| Net financials | -46 | 0 | 7 | -65 | -26 | -20 | -19 | -18 | -17 | -17 | -17 | -20 | -20 |
| Profit before tax | -25 | 0 | 90 | 0 | 36 | 20 | 44 | 25 | 48 | 35 | 77 | -35 | 76 |
| Tax | -6 | -0 | 80 | -8 | 7 | 4 | 10 | 6 | 11 | 8 | 17 | -175 | 13 |
| Net profit | -19 | 0 | 10 | 8 | 29 | 16 | 34 | 20 | 37 | 27 | 60 | 140 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.575 | 0 | 1.563 | 1.545 | 1.550 | 1.534 | 1.559 | 1.572 | 1.535 | 1.509 | 1.531 | 1.538 | 1.570 |
| Equity | 495 | 0 | 592 | 600 | 628 | 644 | 678 | 698 | 735 | 762 | 822 | 962 | 1.025 |
| Long-term debt | -743 | 0 | 651 | 643 | 606 | 572 | 532 | 526 | 449 | 404 | 361 | 318 | 273 |
| Short-term debt | -216 | 0 | 195 | 185 | 191 | 189 | 216 | 218 | 225 | 219 | 228 | 258 | 272 |
| Total debt | -959 | 0 | 846 | 828 | 797 | 761 | 748 | 744 | 674 | 623 | 589 | 576 | 544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Founder | Founder | 1994 | — | — |
AH Management | Management | 1994 | — | — |
PG Audit | Audit | 1994 | — | — |
MB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 50.0% | 50.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Lise Strange | Founder | 0 companies |
| Anders Hvass | Management | 0 companies |
| Per Godvin Berning | Audit | 0 companies |
| Marie-Louise Benedicte Gerber | Management | 0 companies |