| Revenue | DKK 115K | +109% |
| EBITDA | DKK 115K | +259% |
| Net profit | DKK -1,1M | -88% |
| Total assets | DKK 11,3M | +3% |
| Equity | DKK 6M | -16% |
| Employees | 2 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 0 | 0 | 0 | 817 | 31 | -115 | 10.115 | -1.083 | -5 | -26 | 45 | 93 | 55 | 115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.587 | -0 | -0 | -0 | -121 | -127 | -0 |
| EBITDA | — | — | — | — | — | -1.047 | -0 | -20 | 817 | 31 | -115 | 10.115 | -6.671 | -5 | -26 | 45 | -28 | -72 | 115 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | -1.047 | -0 | -20 | 817 | 31 | -115 | 10.115 | -6.671 | -5 | -26 | 45 | -28 | -72 | 115 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -26.576 | -87 | 3.969 | -816 | -382 | -714 | -639 | 35.378 | 1.051 | 182 | 936 | 282 | -529 | -1.256 |
| Profit before tax | — | — | — | — | — | -27.623 | -88 | 3.935 | 1 | -351 | -829 | 9.476 | -9.514 | -1.675 | 155 | 981 | 254 | -601 | -1.141 |
| Tax | -0 | -0 | -0 | -0 | -0 | 3.936 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 6 | -0 | 9 | 4 | -0 |
| Net profit | — | — | — | — | — | -31.559 | -88 | 3.935 | 1 | -351 | -829 | 9.476 | -9.514 | -1.675 | 150 | 981 | 245 | -605 | -1.141 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 141.372 | 24 | 28.474 | 27.397 | 29.498 | 29.716 | 45.745 | 43.291 | 6.036 | 7.329 | 10.411 | 11.480 | 11.036 | 11.343 |
| Equity | — | — | — | — | — | 96.802 | 9 | 13.191 | 13.192 | 12.841 | 12.012 | 35.874 | 26.360 | 1.855 | 6.947 | 7.928 | 8.173 | 7.104 | 5.963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 6.789 | 13.444 | 16.059 | 17.471 | 9.856 | 11.120 | 0 | 378 | 2.473 | 0 | 5 | 5.361 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 40.319 | 8 | 8.494 | 761 | 598 | 233 | 15 | 5.811 | 4.181 | 4 | 10 | 3.307 | 3.927 | 19 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 40.319 | 15 | 15.283 | 14.205 | 16.657 | 17.704 | 9.871 | 16.931 | 4.181 | 382 | 2.483 | 3.307 | 3.932 | 5.380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
IB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.B-L HOLDING A/S | Company | 100.0% | 100.0% | 2021 |
Pedax Holding Danmark A/S | Company | 5.0% | 5.0% | 2018 |
FIH A/S | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Foldschack | Chief Executive Officer | 0 companies |
| Ivan Bjerg-Larsen | Chief Executive Officer | 0 companies |
| Allan Laursen | Chief Executive Officer | 0 companies |
| Lars Kalnæs | Chief Executive Officer | 0 companies |
| Jesper Wadum Nielsen | Chief Executive Officer | 0 companies |
| Klaus Blangsted-Jensen | Chief Executive Officer | 0 companies |
| Bernd Petersen | Board of Directors | 0 companies |
| Lars Blavnsfeldt | Board of Directors | 0 companies |
| Torben Carlsen | Chairman | 0 companies |
| Preben Tolstrup | Chairman | 0 companies |
| Peter Liu Johansen | Chairman | 0 companies |
| Jesper Bjerg-Larsen | Chairman | 0 companies |
| Lars Hermansen | Chairman | 0 companies |
| Thomas Bjerg-Larsen | Board of Directors | 0 companies |
| Jacob Østergaard Bergenholtz | Board of Directors | 0 companies |