| Revenue | DKK 44,4M | +31% |
| EBITDA | DKK 32,8M | +36% |
| Net profit | DKK 25,5M | +35% |
| Total assets | DKK 76,2M | -40% |
| Equity | DKK 68,9M | -43% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.409 | 13.647 | 13.464 | 14.753 | 17.515 | 21.459 | 28.852 | 20.968 | 23.864 | 33.168 | 37.035 | 34.023 | 44.414 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.674 | 5.458 | 5.912 | 7.843 | 9.949 | 14.146 | 21.658 | 14.111 | 17.050 | 25.654 | 26.870 | 24.163 | 32.792 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.674 | 5.458 | 5.912 | 7.843 | 9.949 | 14.146 | 21.658 | 14.111 | 17.050 | 25.654 | 26.870 | 24.163 | 32.792 |
| Net financials | -2.800 | -2.399 | -1.814 | -1.154 | -237 | -128 | -63 | -103 | -542 | -251 | -201 | 127 | -87 |
| Profit before tax | 2.874 | 3.059 | 4.098 | 6.689 | 9.712 | 14.018 | 21.595 | 14.008 | 16.508 | 25.403 | 26.669 | 24.290 | 32.705 |
| Tax | -0 | -2.100 | -0 | -2.500 | -1.734 | 1.911 | 4.734 | 3.085 | 3.632 | 5.580 | 5.855 | 5.337 | 7.197 |
| Net profit | 2.874 | 5.159 | 4.098 | 9.189 | 11.445 | 12.107 | 16.861 | 10.923 | 12.876 | 19.823 | 20.814 | 18.953 | 25.508 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.537 | 59.712 | 55.184 | 53.473 | 60.993 | 73.947 | 82.643 | 55.476 | 71.340 | 88.451 | 109.488 | 127.288 | 76.247 |
| Equity | 19.423 | 24.581 | 28.679 | 37.868 | 49.313 | 61.420 | 78.282 | 49.205 | 62.081 | 81.903 | 102.717 | 121.670 | 68.865 |
| Long-term debt | 29.332 | 26.029 | 17.006 | 0 | 0 | 0 | 0 | 630 | 2.005 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.517 | 5.078 | 4.684 | 9.998 | 5.236 | 6.083 | 4.361 | 4.463 | 6.383 | 5.912 | 6.314 | 5.401 | 7.121 |
| Total debt | 38.114 | 35.131 | 21.690 | 9.998 | 5.236 | 6.083 | 4.361 | 5.093 | 8.388 | 5.912 | 6.314 | 5.401 | 7.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
BI Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Harboe | Chief Executive Officer | 0 companies |
| Maja Nøddekær | Chief Executive Officer | 0 companies |
| Hans Jozef Maria Aeschlimann | Chief Executive Officer | 0 companies |
| B.V. IBA S&I | Founder | 0 companies |
| Dirk Kanel Lodewijk Barrie | Chairman | 0 companies |
| Verle Catharina A Van de Steen | Board of Directors | 0 companies |
| Eric Hendrik E Meyers | Board of Directors | 0 companies |
| Lucianus Adrianus Christianus M. Bastiansen | Board of Directors | 0 companies |
| Eric Meyers | Chairman | 0 companies |
| James Francis Clauser | Board of Directors | 0 companies |
| Sylvie Schottey | Board of Directors | 0 companies |
| Marc Markey | Chairman | 0 companies |
| Jo Flor Toonn Lambrechts | Board of Directors | 0 companies |
| Eddy Caspers | Board of Directors | 0 companies |
| Lars Pontus Rundström | Chairman | 0 companies |
| Robin Van Der Bergh | Chairman | 0 companies |
| Jean Pierre Andre Francois Miralliè | Board of Directors | 0 companies |
| Ronald Victor Asselberghs | Board of Directors | 0 companies |