| Revenue | DKK -8K | -132% |
| EBITDA | DKK -8K | +76% |
| Net profit | DKK 126K | +2045% |
| Total assets | DKK 3,1M | -7% |
| Equity | DKK 3,1M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | 109 | 70 | 172 | 74 | 197 | 138 | 21 | 63 | 87 | 21 | 49 | 25 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 89 | -542 | 37 | 135 | 74 | 197 | 138 | 21 | 63 | 87 | 21 | 49 | -33 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -41 | -41 | -83 | -27 | -19 | -19 | -19 | -7 | -12 | -12 |
| EBIT | 89 | -542 | 37 | 135 | 33 | 156 | 55 | -6 | 44 | 68 | 3 | 42 | -45 | -20 |
| Net financials | -5 | -60 | -44 | -27 | -40 | -43 | -18 | -17 | 188 | 44 | -35 | 915 | 56 | 185 |
| Profit before tax | 84 | -602 | -7 | 107 | -7 | 113 | 36 | -23 | 232 | 113 | -33 | 957 | 11 | 165 |
| Tax | 25 | -26 | -13 | 36 | 12 | 34 | 27 | 2 | 15 | 29 | 1 | 86 | 18 | 39 |
| Net profit | 59 | -576 | 6 | 72 | -19 | 79 | 9 | -24 | 217 | 83 | -34 | 872 | -6 | 126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.158 | 3.790 | 3.697 | 4.244 | 4.156 | 4.084 | 3.253 | 3.345 | 2.831 | 2.815 | 2.633 | 3.557 | 3.379 | 3.140 |
| Equity | 4.112 | 3.440 | 3.347 | 3.269 | 3.100 | 3.028 | 2.888 | 2.713 | 2.780 | 2.750 | 2.602 | 3.277 | 3.149 | 3.075 |
| Long-term debt | 1.379 | 0 | 61 | 25 | 800 | 812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.667 | 350 | 350 | 975 | 257 | 243 | 365 | 631 | 52 | 65 | 31 | 280 | 230 | 65 |
| Total debt | 3.046 | 350 | 350 | 975 | 1.057 | 1.055 | 365 | 631 | 52 | 65 | 31 | 280 | 230 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Lise Schmidt | Founder | 0 companies |