| Revenue | DKK -19K | -60% |
| EBITDA | DKK -19K | +60% |
| Net profit | DKK 597K | -58% |
| Total assets | DKK 4,3M | +31% |
| Equity | DKK 2,9M | +26% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -183 | -267 | -162 | -601 | -59 | -152 | -137 | -48 | -19 |
| Staff expenses | -1.881 | -958 | -131 | -332 | -81 | -258 | -0 | -0 | -0 |
| EBITDA | -2.064 | -1.225 | -293 | -933 | -531 | -410 | -137 | -48 | -19 |
| Depreciation & amort. | -228 | -1.151 | -4.091 | -165 | -72 | -39 | -0 | -0 | -0 |
| EBIT | -2.292 | -2.376 | -4.384 | -1.098 | -603 | -449 | -137 | -48 | -19 |
| Net financials | -2.608 | -8.219 | -151 | -5.659 | -8.156 | -2.412 | -3.558 | 753 | 267 |
| Profit before tax | -4.900 | -10.595 | -5.947 | -6.757 | -8.759 | -2.861 | -3.695 | 705 | 248 |
| Tax | -0 | -0 | -159 | -42 | -0 | -120 | -30 | -715 | -350 |
| Net profit | -4.900 | -10.595 | -5.788 | -6.715 | -8.759 | -2.741 | -3.664 | 1.420 | 597 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.118 | 9.670 | 7.924 | 7.407 | 4.093 | 4.870 | 1.159 | 3.260 | 4.263 |
| Equity | -2.900 | -13.496 | 2.000 | 2.000 | 2.241 | -500 | 836 | 2.256 | 2.853 |
| Long-term debt | 12.481 | 23.012 | 5.691 | 5.288 | 1.436 | 5.156 | 34 | 0 | 0 |
| Short-term debt | 538 | 154 | 233 | 119 | 416 | 214 | 289 | 1.004 | 1.410 |
| Total debt | 13.019 | 23.166 | 5.924 | 5.407 | 1.852 | 5.369 | 323 | 1.004 | 1.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SH Management | Management | 2013 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PLUS LYSE HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
I.B-L HOLDING A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Bjerg-Larsen | Chief Executive Officer | 0 companies |
| Søren Hald | Management | 0 companies |
| Philip Henrik Sager | Chief Executive Officer | 0 companies |
| Henrik Busch | Board of Directors | 0 companies |
| Alex Lysemose | Board of Directors | 0 companies |
| Jesper Bjerg-Larsen | Chairman | 0 companies |
| Allan Ingolf Rahtkens Norup | Board of Directors | 0 companies |
| Thomas Bjerg-Larsen | Board of Directors | 0 companies |