| Revenue | DKK 343K | +5% |
| EBITDA | DKK -347K | -25% |
| Net profit | DKK -310K | +2% |
| Total assets | DKK 18,3M | -2% |
| Equity | DKK 16,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 394 | 391 | 527 | 635 | 904 | 995 | 1.917 | 2.183 | 1.866 | 1.989 | 5.735 | 326 | 343 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -167 | -1.272 | -167 | -214 | -169 | -291 | -942 | -571 | -690 |
| EBITDA | 554 | 394 | 391 | 527 | 635 | 737 | -277 | 1.749 | 1.969 | 1.696 | 1.698 | 4.792 | -277 | -347 |
| Depreciation & amort. | 187 | 187 | 193 | 304 | 335 | -531 | -562 | -694 | -902 | -904 | -845 | -756 | -197 | -212 |
| EBIT | 366 | 206 | 198 | 223 | 300 | 207 | -839 | 1.055 | 1.067 | 792 | 852 | 4.036 | -474 | -559 |
| Net financials | -223 | -238 | -269 | -330 | -359 | -160 | -90 | -262 | -239 | -232 | -243 | 241 | 93 | 195 |
| Profit before tax | 143 | -32 | -72 | -107 | -59 | 46 | -928 | 794 | 828 | 561 | 609 | 4.277 | -381 | -365 |
| Tax | 31 | -12 | -138 | -10 | -21 | 15 | -237 | 175 | 186 | 120 | 66 | 1.203 | -66 | -55 |
| Net profit | 112 | -20 | 66 | -97 | -37 | 31 | -692 | 618 | 642 | 440 | 543 | 3.075 | -315 | -310 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.972 | 10.570 | 11.997 | 12.376 | 15.939 | 16.895 | 17.567 | 24.781 | 25.223 | 27.350 | 27.080 | 21.279 | 18.724 | 18.281 |
| Equity | 2.460 | 2.440 | 2.506 | 2.409 | 2.372 | 12.403 | 11.711 | 12.330 | 12.972 | 13.412 | 13.955 | 17.029 | 16.714 | 16.405 |
| Long-term debt | 2.337 | 2.172 | 1.966 | 1.806 | 1.591 | 2.353 | 3.997 | 8.959 | 8.852 | 10.234 | 9.096 | 3.332 | 1.667 | 1.451 |
| Short-term debt | 2.535 | 5.330 | 7.026 | 7.657 | 11.493 | 1.701 | 1.658 | 3.167 | 3.008 | 3.378 | 3.746 | 917 | 343 | 425 |
| Total debt | 4.873 | 7.502 | 8.992 | 9.463 | 13.084 | 4.055 | 5.655 | 12.126 | 11.861 | 13.612 | 12.842 | 4.249 | 2.010 | 1.876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IØ Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IØ HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Østergaard Jensen | Management | 0 companies |
| Katrine Friis Østergaard | Board of Directors | 0 companies |
| Susanne Friis Madsen | Board of Directors | 0 companies |
| Ole Steen Christensen | Board of Directors | 0 companies |