| Revenue | DKK 75K | -59% |
| EBITDA | DKK -329K | -280% |
| Net profit | DKK -379K | +46% |
| Total assets | DKK 2,8M | -43% |
| Equity | DKK -1M | -59% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 462 | 256 | 308 | 184 | 75 |
| Staff expenses | -332 | -120 | -154 | -1 | -19 |
| EBITDA | 130 | 136 | 153 | 183 | -329 |
| Depreciation & amort. | -165 | -164 | -167 | -328 | -0 |
| EBIT | -34 | -27 | -13 | -146 | -329 |
| Net financials | -335 | -259 | -125 | -161 | -50 |
| Profit before tax | -369 | -287 | -138 | -306 | -379 |
| Tax | -26 | -33 | -36 | 394 | -0 |
| Net profit | -343 | -253 | -102 | -701 | -379 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 6.546 | 6.580 | 6.624 | 5.004 | 2.848 |
| Equity | -2.146 | -2.281 | -2.257 | -644 | -1.023 |
| Long-term debt | 6.949 | 6.656 | 5.550 | 5.318 | 3.306 |
| Short-term debt | 1.743 | 2.205 | 3.331 | 331 | 565 |
| Total debt | 8.692 | 8.861 | 8.881 | 5.649 | 3.871 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
IL Chief Executive Officer | Chief Executive Officer | 2013 – 2021 |
KL Management | Management | 2006 – 2013 |
PA Management | Management | 2006 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Chairman | 2006 – 2006 | |
| Board of Directors | 2006 – 2006 | |
| Chairman | 2006 – 2021 | |
| Chairman | 2006 – 2006 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2006 – 2006 | |
| Board of Directors | 2006 – 2013 | |
| Board of Directors | 2013 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Lykke Christensen | Chief Executive Officer | 0 companies |
| Kathrine Lykke Rasmussen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Niels Riis Christensen | Chairman | 0 companies |
| Peer Damm | Chairman | 0 companies |
| Thorsten Dahl | Board of Directors | 0 companies |
| Christian Bjørn Ildor | Board of Directors | 0 companies |
| Niels Egelund Rasmussen | Board of Directors | 0 companies |
| Christian Riis Christensen | Board of Directors | 0 companies |