| Revenue | DKK -21K | -20% |
| EBITDA | DKK -21K | +20% |
| Net profit | DKK -3,2M | -92% |
| Total assets | DKK 5,8M | -32% |
| Equity | DKK -3,3M | -2321% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -24 | -50 | -32 | -42 | -50 | 9 | -22 | -22 | -23 | -182 | -22 | -26 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -24 | -50 | -32 | -42 | -50 | 9 | -22 | -22 | -23 | -182 | -22 | -26 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -24 | -50 | -32 | -42 | -50 | 9 | -22 | -22 | -23 | -182 | -22 | -26 | -21 |
| Net financials | -254 | -682 | -3.482 | 36 | -1.953 | -1.378 | -3.171 | -2.379 | -3.129 | 1.782 | 1.204 | -1.764 | -1.774 | -3.178 |
| Profit before tax | -266 | -706 | -3.531 | 4 | -1.995 | -1.427 | -3.163 | -2.400 | -3.151 | 1.759 | 1.023 | -1.785 | -1.800 | -3.199 |
| Tax | -69 | -44 | -41 | -68 | -55 | -59 | -42 | -52 | -0 | -0 | -205 | -110 | -134 | -0 |
| Net profit | -197 | -662 | -3.490 | 71 | -1.940 | -1.368 | -3.121 | -2.349 | -3.151 | 1.759 | 1.227 | -1.676 | -1.666 | -3.199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.432 | 24.958 | 20.782 | 21.628 | 16.665 | 15.448 | 12.306 | 10.093 | 7.001 | 9.006 | 10.676 | 9.514 | 8.452 | 5.781 |
| Equity | 19.748 | 18.989 | 15.403 | 15.374 | 10.635 | 9.163 | 5.937 | 3.480 | 218 | 1.977 | 3.204 | 1.528 | -138 | -3.337 |
| Long-term debt | 0 | 0 | 0 | 6.000 | 6.000 | 6.000 | 6.000 | 6.000 | 6.000 | 6.000 | 6.000 | 6.000 | 6.098 | 9.092 |
| Short-term debt | 7.684 | 5.968 | 5.379 | 254 | 31 | 284 | 370 | 614 | 783 | 1.029 | 1.473 | 1.986 | 2.492 | 26 |
| Total debt | 7.684 | 5.968 | 5.379 | 6.254 | 6.031 | 6.284 | 6.370 | 6.614 | 6.783 | 7.029 | 7.473 | 7.986 | 8.590 | 9.118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IF Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Inge-Lise Frederiksen | Management | 0 companies |