| Revenue | DKK -154K | — |
| EBITDA | DKK -154K | +57% |
| Net profit | DKK -60K | -103% |
| Total assets | DKK 3M | -25% |
| Equity | DKK -3,6M | -2% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 76.851 | 46.795 | 48.968 | 55.614 | 35.352 | 8.862 | 424 | 0 | -154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31.384 | -21.990 | -20.992 | -20.133 | -18.423 | -8.279 | -392 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.387 | -4.782 | 526 | 3.195 | -4.418 | -8.207 | 3.902 | -360 | -154 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.256 | -226 | -2.003 | 547 | -1.407 | -770 | 2.114 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.643 | -5.007 | -1.476 | 2.648 | -5.825 | -8.977 | 1.788 | -360 | -154 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 680 | -880 | 2.729 | -826 | -370 | 40 | -1.730 | 2.391 | -203 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.963 | -5.888 | 1.252 | 1.822 | -6.195 | -8.937 | 57 | 2.031 | -358 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -735 | -1.327 | 170 | -120 | -304 | -162 | 626 | -125 | -298 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.228 | -4.561 | 1.082 | 1.942 | -5.891 | -8.775 | -569 | 2.156 | -60 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.012 | 26.094 | 25.569 | 23.836 | 19.691 | 6.535 | 3.125 | 3.992 | 3.006 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.098 | 7.537 | 8.620 | 10.562 | 3.671 | -5.104 | -5.673 | -3.517 | -3.577 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.202 | 1.711 | 1.887 | 666 | 1.435 | 8.486 | 8.665 | 7.375 | 6.304 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.712 | 16.846 | 15.062 | 12.608 | 14.584 | 3.153 | 133 | 134 | 278 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.914 | 18.557 | 16.949 | 13.274 | 16.020 | 11.639 | 8.798 | 7.509 | 6.582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GV Management | Management | 2003 | — | — |
LO Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOF INVEST ApS | Company | 10.0% | 33.3% | 2003 |
IPELO ApS | Company | 100.0% | 100.0% | 2018 |
GV INVEST ApS | Company | 10.0% | 33.3% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Vesterlund | Management | 0 companies |
| Lars Ole Frederiksen | Management | 0 companies |
| Ib Berg Nielsen | Chairman | 0 companies |
| Peter Skov Hansen | Chairman | 0 companies |
| Ole Eduard Frederiksen | Chairman | 0 companies |
| Jahn Harald Ekman | Board of Directors | 0 companies |
| Ole Theut | Board of Directors | 0 companies |