| Revenue | — | — |
| EBITDA | DKK 184K | +329% |
| Net profit | DKK -83K | +35% |
| Total assets | DKK 8,4M | +160% |
| Equity | DKK -3,1M | -3% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 453 | 930 | 451 | 43 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 483 | 1.323 | 458 | 43 | 184 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 483 | 1.323 | 458 | 43 | 184 |
| Net financials | -258 | -247 | -264 | -203 | -267 |
| Profit before tax | 225 | 1.076 | 193 | -160 | -83 |
| Tax | -277 | 425 | 89 | -33 | -0 |
| Net profit | 502 | 652 | 104 | -128 | -83 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.425 | 10.203 | 3.218 | 3.217 | 8.360 |
| Equity | -3.617 | -2.966 | -2.861 | -2.989 | -3.072 |
| Long-term debt | 8.342 | 7.082 | 2.482 | 2.455 | 0 |
| Short-term debt | 8.700 | 6.087 | 3.598 | 3.751 | 11.432 |
| Total debt | 17.042 | 13.168 | 6.080 | 6.206 | 11.432 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
IF Management | Management | 2009 |
LL Founder | Founder | 2005 |
| Former (1) | ||
JT Management | Management | 2005 – 2009 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Frede Andersen | Management | 0 companies |
| Lars Leschly Cecil Langballe | Founder | 0 companies |
| Jørn Tækker | Management | 0 companies |