| Revenue | DKK 304K | +4% |
| EBITDA | DKK 31K | +126% |
| Net profit | DKK -49K | -46% |
| Total assets | DKK 331K | +33% |
| Equity | DKK -61K | -406% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 449 | 572 | 462 | 445 | 291 | 506 | 635 | 566 | 510 | 432 | 399 | 304 | 291 | 304 |
| Staff expenses | -332 | -247 | -206 | -133 | -22 | -51 | -55 | -106 | -37 | -77 | -72 | -29 | -49 | -38 |
| EBITDA | 117 | 116 | 54 | 108 | 16 | 248 | 84 | 34 | 96 | -8 | -31 | -13 | 14 | 31 |
| Depreciation & amort. | 95 | -91 | -92 | -60 | 6 | -21 | -27 | -40 | -40 | -40 | -40 | -14 | -40 | -74 |
| EBIT | 22 | 25 | -38 | 48 | 10 | 227 | 57 | -6 | 56 | -48 | -71 | -27 | -26 | -43 |
| Net financials | -30 | -34 | -27 | -21 | -22 | -6 | -14 | -5 | -4 | 2 | 14 | -5 | -7 | -6 |
| Profit before tax | -7 | -9 | -65 | 26 | -12 | 221 | 42 | -11 | 52 | -46 | -57 | -32 | -34 | -49 |
| Tax | -0 | -0 | -0 | -0 | -0 | 38 | 11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -7 | -9 | -65 | 26 | -12 | 183 | 32 | -11 | 52 | -46 | -57 | -32 | -34 | -49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 470 | 425 | 279 | 184 | 132 | 223 | 336 | 283 | 277 | 207 | 150 | 285 | 249 | 331 |
| Equity | -30 | -39 | -104 | -78 | -90 | 93 | 125 | 120 | 159 | 110 | 53 | 22 | -12 | -61 |
| Long-term debt | 189 | 188 | 159 | 127 | 78 | 56 | 166 | 132 | 99 | 65 | 30 | 148 | 119 | 180 |
| Short-term debt | 312 | 276 | 225 | 135 | 144 | 74 | 45 | 31 | 20 | 32 | 66 | 115 | 141 | 212 |
| Total debt | 501 | 464 | 383 | 262 | 222 | 130 | 211 | 162 | 119 | 97 | 97 | 264 | 261 | 392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Chamilla Schäffer | Management | 0 companies |
| Mads Harrel Thyregod | Chairman | 0 companies |