| Revenue | DKK 283K | +5% |
| EBITDA | DKK 283K | +16% |
| Net profit | DKK 274K | +1451% |
| Total assets | DKK 6,2M | +0% |
| Equity | DKK 3,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -402 | 381 | 465 | — | 492 | 454 | 516 | 512 | 536 | 443 | 314 | 251 | 269 | 283 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -25 | -0 |
| EBITDA | -177 | 381 | 465 | 0 | 492 | 454 | 516 | 512 | 536 | 443 | 152 | 181 | 243 | 283 |
| Depreciation & amort. | -112 | -117 | -118 | -0 | -118 | -448 | -106 | -120 | -125 | -486 | -106 | -106 | -106 | -106 |
| EBIT | -289 | 263 | 346 | 0 | 373 | 5 | 410 | 392 | 411 | -42 | 46 | 75 | 138 | 177 |
| Net financials | 0 | -62 | 0 | 0 | -76 | -75 | -70 | -106 | -91 | -51 | 319 | -77 | -114 | 176 |
| Profit before tax | -194 | 202 | 257 | 0 | 297 | -69 | 340 | 286 | 320 | -94 | 365 | -3 | 23 | 353 |
| Tax | -35 | -86 | 73 | -0 | 192 | -14 | 76 | 25 | 116 | -18 | 138 | 2 | 6 | 79 |
| Net profit | -159 | 288 | 185 | 0 | 105 | -55 | 264 | 262 | 204 | -75 | 227 | -5 | 18 | 274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.571 | 10.254 | 9.958 | 0 | 9.566 | 9.075 | 8.801 | 8.830 | 8.587 | 8.271 | 7.193 | 6.787 | 6.261 | 6.250 |
| Equity | 3.799 | 3.990 | 4.014 | 0 | 4.089 | 3.930 | 4.088 | 4.067 | 4.160 | 3.888 | 3.941 | 3.818 | 3.435 | 3.584 |
| Long-term debt | -4.834 | 4.280 | 3.949 | 0 | 3.290 | 2.960 | 2.627 | 3.183 | 2.933 | 2.995 | 1.991 | 1.807 | 1.654 | 1.457 |
| Short-term debt | -894 | 1.025 | 996 | 0 | 1.024 | 1.087 | 994 | 538 | 468 | 458 | 338 | 260 | 294 | 354 |
| Total debt | -5.728 | 5.305 | 4.944 | 0 | 4.315 | 4.047 | 3.621 | 3.722 | 3.401 | 3.453 | 2.328 | 2.067 | 1.947 | 1.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Founder | Founder | 1998 | — | — |
FK Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Søbakken ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Borch Janum | Founder | 0 companies |
| Frits Kamstrup Janum | Management | 0 companies |