| Revenue | DKK 1,6M | +7% |
| EBITDA | DKK 523K | +29% |
| Net profit | DKK 357K | -14% |
| Total assets | DKK 1,8M | +17% |
| Equity | DKK 1,4M | +23% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 393 | 1.434 | 1.060 | 1.120 | 1.539 | 1.640 | 1.670 | 1.563 | 1.268 | 1.128 | 1.174 | 1.379 | 1.529 | 1.633 |
| Staff expenses | -427 | -689 | -862 | -855 | -978 | -1.371 | -1.396 | -1.244 | -1.240 | -790 | -862 | -1.095 | -1.124 | -1.091 |
| EBITDA | -34 | 745 | 162 | 229 | 525 | 224 | 237 | 283 | 19 | 331 | 312 | 284 | 405 | 523 |
| Depreciation & amort. | -0 | 21 | 43 | 28 | 38 | 34 | -65 | -173 | -152 | -133 | -123 | -99 | -37 | -60 |
| EBIT | -34 | 725 | 119 | 201 | 487 | 190 | 172 | 110 | -133 | 198 | 189 | 185 | 367 | 463 |
| Net financials | -15 | -9 | -15 | -6 | -4 | -6 | -7 | -8 | -16 | -8 | -140 | 214 | 164 | -4 |
| Profit before tax | -49 | 716 | 104 | 195 | 483 | 185 | 165 | 102 | -148 | 190 | 49 | 399 | 532 | 459 |
| Tax | -12 | 181 | 27 | 49 | 114 | 42 | 38 | 23 | -32 | 42 | 11 | 88 | 118 | 102 |
| Net profit | -38 | 535 | 77 | 146 | 369 | 143 | 127 | 79 | -116 | 148 | 38 | 311 | 414 | 357 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 358 | 750 | 730 | 801 | 1.157 | 1.280 | 1.560 | 1.321 | 1.121 | 1.047 | 1.063 | 1.379 | 1.522 | 1.776 |
| Equity | -5 | 125 | 276 | 442 | 832 | 997 | 1.124 | 334 | 218 | 366 | 405 | 716 | 1.130 | 1.387 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 362 | 625 | 453 | 358 | 323 | 281 | 419 | 972 | 902 | 681 | 659 | 663 | 393 | 373 |
| Total debt | 362 | 625 | 453 | 358 | 323 | 281 | 419 | 972 | 902 | 681 | 659 | 663 | 393 | 373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
AB Audit | Audit | 2002 | — | — |
UC Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INOPLAN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 50.0% | 50.0% | 2016 | |
LB Production ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Axel Bødskov | Audit | 0 companies |
| Ulrik Clausen | Management | 0 companies |