| Revenue | DKK 95K | -73% |
| EBITDA | DKK -3M | -13% |
| Net profit | DKK 4,2M | -29% |
| Total assets | DKK 114,5M | +4% |
| Equity | DKK 114,1M | +4% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483 | 622 | 216 | -136 | -480 | -402 | 353 | 232 | 301 | 168 | 162 | 345 | 95 |
| Staff expenses | -0 | -272 | -239 | -640 | -760 | -959 | -1.783 | -2.280 | -1.983 | -2.501 | -2.609 | -2.980 | -3.273 |
| EBITDA | -116 | 204 | -23 | -776 | -1.241 | -1.361 | -1.782 | -2.064 | -1.682 | -2.333 | -2.447 | -2.635 | -2.988 |
| Depreciation & amort. | -0 | -159 | -95 | -127 | -21 | -257 | -32 | -35 | -67 | -67 | -67 | -66 | -77 |
| EBIT | -116 | 45 | -118 | -903 | -1.262 | -1.618 | -1.814 | -2.099 | -1.749 | -2.401 | -2.514 | -2.701 | -3.065 |
| Net financials | 5.231 | 4.816 | 4.266 | 31.209 | 8.396 | 2.644 | 2.060 | 6.110 | 2.447 | 42.944 | -6.792 | 8.616 | 7.482 |
| Profit before tax | 5.115 | 4.862 | 4.148 | 30.306 | 7.134 | 1.027 | 246 | 4.010 | 697 | 40.544 | -9.305 | 5.915 | 4.417 |
| Tax | 625 | 362 | 404 | 291 | 514 | 241 | -14 | 222 | 51 | 1.418 | -0 | 76 | 254 |
| Net profit | 4.490 | 4.578 | 3.744 | 30.015 | 6.620 | 786 | 260 | 3.789 | 647 | 39.126 | -9.305 | 5.839 | 4.163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.698 | 37.988 | 42.043 | 71.117 | 76.911 | 82.583 | 77.688 | 78.016 | 79.007 | 114.585 | 104.499 | 110.524 | 114.464 |
| Equity | 33.148 | 37.885 | 41.530 | 71.345 | 76.514 | 77.300 | 77.527 | 77.615 | 77.827 | 113.508 | 104.203 | 110.042 | 114.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 549 | 103 | 508 | -228 | 311 | 5.204 | 161 | 401 | 1.180 | 1.077 | 297 | 482 | 381 |
| Total debt | 549 | 103 | 508 | -228 | 311 | 5.204 | 161 | 401 | 1.180 | 1.077 | 297 | 482 | 381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Eriksen | Founder | 0 companies |
| Caspar Schaap | Board of Directors | 0 companies |
| Christian Schaap Melvold | Board of Directors | 0 companies |