| Revenue | DKK 2,6M | +33% |
| EBITDA | DKK 899K | +119% |
| Net profit | DKK 638K | +169% |
| Total assets | DKK 7,6M | +18% |
| Equity | DKK 5,2M | +9% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.466 | 5.721 | 5.011 | 1.071 | 1.194 | 1.439 | 1.409 | 1.313 | 1.835 | 2.929 | 2.035 | 1.582 | 1.955 | 2.593 |
| Staff expenses | -0 | -1.380 | -963 | -704 | -694 | -711 | -730 | -745 | -955 | -1.301 | -1.437 | -1.460 | -1.545 | -1.693 |
| EBITDA | -788 | 166 | 34 | 367 | 499 | 728 | 679 | 568 | 880 | 1.627 | 571 | 122 | 410 | 899 |
| Depreciation & amort. | -0 | 231 | 151 | -82 | -69 | -73 | -102 | -116 | -96 | -169 | -59 | -49 | -52 | -50 |
| EBIT | -788 | -65 | -117 | 285 | 431 | 655 | 577 | 452 | 784 | 1.459 | 512 | 73 | 358 | 850 |
| Net financials | -102 | 2 | -90 | -133 | -114 | -118 | -100 | -79 | -94 | -46 | -35 | -7 | -16 | -24 |
| Profit before tax | -890 | -161 | -207 | 152 | 317 | 537 | 477 | 373 | 690 | 1.413 | 477 | 66 | 342 | 826 |
| Tax | -4 | -0 | -0 | 2 | -0 | -0 | 20 | 127 | 153 | 311 | -9 | 14 | 105 | 188 |
| Net profit | -886 | -161 | -207 | 149 | 317 | 537 | 457 | 246 | 537 | 1.102 | 486 | 53 | 237 | 638 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.081 | 5.149 | 4.569 | 4.770 | 4.580 | 4.912 | 4.950 | 4.741 | 5.611 | 7.093 | 6.520 | 6.740 | 6.459 | 7.604 |
| Equity | 2.522 | 2.361 | 2.153 | 2.303 | 2.534 | 3.071 | 3.529 | 3.775 | 3.812 | 4.914 | 4.900 | 4.552 | 4.789 | 5.228 |
| Long-term debt | 0 | 0 | 1.322 | 1.358 | 969 | 523 | 260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.559 | 2.788 | 1.093 | 1.110 | 1.077 | 1.318 | 1.161 | 923 | 1.743 | 2.113 | 1.620 | 2.188 | 1.661 | 2.358 |
| Total debt | 2.559 | 2.788 | 2.415 | 2.468 | 2.046 | 1.841 | 1.421 | 923 | 1.743 | 2.113 | 1.620 | 2.188 | 1.661 | 2.358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PER L. KJÆRGAARD HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
IB L. RASMUSSEN HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Langberg Rasmussen | Management | 0 companies |
| Orla Langberg Rasmussen | Board of Directors | 0 companies |
| Per Langberg Kjærgaard | Board of Directors | 0 companies |
| Arne Michael Jensen | Chairman | 0 companies |
| Kairi Kivilaid | Chairman | 0 companies |