| Revenue | DKK 2,9M | -24% |
| EBITDA | DKK -76K | -102% |
| Net profit | DKK -607K | -122% |
| Total assets | DKK 40,9M | -6% |
| Equity | DKK 31,5M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.053 | 3.117 | 2.842 | 2.983 | 2.966 | 2.992 | 2.850 | 2.559 | 3.052 | 3.443 | 3.403 | 3.694 | 3.850 | 2.930 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.351 | 2.973 | 1.534 | 471 | 1.666 | 2.100 | 12.266 | 12.940 | 2.271 | 4.625 | 6.429 | 974 | 3.487 | -76 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.351 | 2.973 | 1.534 | 471 | 1.666 | 2.100 | 12.266 | 12.940 | 2.271 | 4.625 | 6.429 | 974 | 3.487 | -76 |
| Net financials | 1 | 1 | 72 | 1 | -2.117 | -1.519 | 674 | 1.893 | -519 | 1.230 | 3.200 | -2.777 | -411 | -530 |
| Profit before tax | 1.713 | 1.582 | 266 | -828 | 648 | 1.163 | 12.940 | 14.833 | 1.752 | 4.110 | 5.960 | 206 | 2.724 | -607 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.713 | 1.582 | 266 | -828 | 648 | 1.163 | 12.940 | 14.833 | 1.752 | 4.110 | 5.960 | 206 | 2.724 | -607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.412 | 46.843 | 45.931 | 43.398 | 41.412 | 40.621 | 39.989 | 39.885 | 40.784 | 41.930 | 45.414 | 43.340 | 43.652 | 40.945 |
| Equity | 11.220 | 12.803 | 13.069 | 12.241 | 12.889 | 14.052 | 15.440 | 17.333 | 19.085 | 23.194 | 29.154 | 29.360 | 32.084 | 31.477 |
| Long-term debt | 51.998 | 49.441 | 47.784 | 45.640 | 0 | 38.713 | 35.841 | 0 | 31.245 | 26.771 | 23.797 | 10.434 | 8.952 | 0 |
| Short-term debt | 9.630 | 8.758 | 8.451 | 554 | 22.056 | 6.729 | 6.183 | 22.086 | 5.498 | 4.725 | 3.746 | 3.545 | 2.616 | 9.468 |
| Total debt | 36.192 | 34.040 | 32.862 | 31.157 | 28.522 | 26.569 | 24.550 | 22.552 | 21.699 | 18.736 | 16.260 | 13.980 | 11.568 | 9.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| IBI SVERIGE AB | Founder | 0 companies |
| Jørgen Einer-Jensen Brammer | Chairman | 0 companies |