| Revenue | DKK 9,4M | -20% |
| EBITDA | DKK -2,3M | -345% |
| Net profit | DKK -6,6M | -282% |
| Total assets | DKK 24,8M | -17% |
| Equity | DKK 2,1M | -76% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.547 | 15.339 | 15.116 | 18.886 | 18.965 | 18.945 | 17.447 | 18.039 | 15.735 | 15.051 | 14.482 | 11.777 | 9.366 |
| Staff expenses | -5.437 | -12.535 | -12.702 | -14.912 | -15.580 | -14.608 | -15.611 | -13.534 | -11.259 | -10.044 | -12.452 | -8.774 | -3.946 |
| EBITDA | 1.110 | 2.791 | 2.315 | 3.973 | 3.385 | 4.261 | 1.836 | 4.505 | 4.476 | 5.008 | 1.880 | 927 | -2.272 |
| Depreciation & amort. | -1.251 | -955 | -1.202 | -1.895 | -2.394 | -2.559 | -2.855 | -2.768 | -2.178 | -2.725 | -2.482 | -2.319 | -2.864 |
| EBIT | -141 | 1.836 | 1.113 | 2.078 | 991 | 1.702 | -1.019 | 1.737 | 2.298 | 2.283 | -602 | -1.392 | -5.136 |
| Net financials | -302 | -354 | -222 | -309 | -99 | -257 | -226 | -172 | -91 | -158 | -104 | -222 | -995 |
| Profit before tax | -443 | 1.483 | 891 | 1.769 | 892 | 1.445 | -1.245 | 1.565 | 2.208 | 2.125 | -706 | -1.614 | -6.131 |
| Tax | -125 | 384 | 212 | 453 | 251 | 338 | -277 | 352 | 561 | 427 | -73 | 105 | 439 |
| Net profit | -319 | 1.099 | 679 | 1.316 | 641 | 1.107 | -968 | 1.213 | 1.646 | 1.698 | -633 | -1.718 | -6.570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.137 | 16.543 | 16.728 | 18.299 | 21.250 | 21.222 | 19.815 | 22.161 | 19.437 | 26.685 | 23.748 | 29.751 | 24.759 |
| Equity | 4.210 | 5.309 | 5.988 | 6.953 | 7.094 | 7.701 | 6.433 | 7.647 | 9.285 | 10.983 | 10.350 | 8.632 | 2.062 |
| Long-term debt | 2.107 | 374 | 3.581 | 6.154 | 4.969 | 3.787 | 2.277 | 1.086 | 1.326 | 4.914 | 3.261 | 3.401 | 6.609 |
| Short-term debt | 9.797 | 10.564 | 6.964 | 4.999 | 8.964 | 9.388 | 11.036 | 13.134 | 8.529 | 10.526 | 9.798 | 17.555 | 16.063 |
| Total debt | 11.904 | 10.938 | 10.544 | 11.154 | 13.933 | 13.175 | 13.313 | 14.220 | 9.854 | 15.440 | 13.059 | 20.956 | 22.671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICB HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Ib Nielsen | Management | 0 companies |
| Vagn Skytte Jørgensen | Board of Directors | 0 companies |
| Jørn Winther | Chairman | 0 companies |
| Palle Wendner Rokkedahl | Board of Directors | 0 companies |
| Karen Margrethe Mose Nielsen | Board of Directors | 0 companies |