| Revenue | DKK 2,1M | +366% |
| EBITDA | DKK 2M | +546% |
| Net profit | DKK 1,1M | +1125% |
| Total assets | DKK 5,2M | +53% |
| Equity | DKK 2,4M | +90% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.133 | 2.107 | 1.600 | 2.139 | 2.027 | 2.050 | 1.531 | 1.225 | 1.086 | 784 | 611 | 451 | 2.103 |
| Staff expenses | -1.202 | -1.174 | -1.270 | -1.150 | -1.313 | -1.430 | -941 | -559 | -464 | -317 | -236 | -145 | -126 |
| EBITDA | 931 | 933 | 330 | 989 | 713 | 621 | 590 | 666 | 622 | 467 | 375 | 306 | 1.977 |
| Depreciation & amort. | -568 | -605 | -518 | -593 | -626 | -684 | -641 | -616 | -552 | -365 | -312 | -306 | -257 |
| EBIT | 363 | 328 | -188 | 396 | 87 | -63 | -51 | 51 | 70 | 102 | 63 | -0 | 1.720 |
| Net financials | -112 | -175 | -26 | -168 | -117 | -136 | -109 | -75 | 277 | -25 | -61 | -106 | -100 |
| Profit before tax | 251 | 153 | -213 | 228 | -29 | -199 | -160 | -24 | 347 | 77 | 2 | -106 | 1.620 |
| Tax | -27 | 37 | -62 | 21 | -52 | -87 | -4 | 44 | 57 | 86 | 2 | 3 | 503 |
| Net profit | 278 | 117 | -152 | 207 | 22 | -112 | -156 | -69 | 290 | -8 | 1 | -109 | 1.117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.108 | 6.005 | 4.341 | 5.119 | 4.910 | 4.437 | 4.140 | 3.846 | 3.796 | 3.895 | 3.490 | 3.368 | 5.165 |
| Equity | 1.211 | 1.327 | 1.175 | 1.382 | 1.404 | 1.292 | 1.137 | 1.068 | 1.359 | 1.350 | 1.351 | 1.242 | 2.359 |
| Long-term debt | 1.666 | 1.982 | 1.105 | 2.276 | 2.049 | 1.172 | 1.182 | 752 | 225 | 647 | 209 | 352 | 238 |
| Short-term debt | 1.915 | 2.391 | 1.818 | 1.870 | 1.796 | 1.885 | 1.738 | 1.898 | 2.051 | 1.650 | 1.737 | 1.591 | 2.482 |
| Total debt | 3.581 | 4.374 | 2.923 | 3.512 | 3.333 | 3.057 | 2.919 | 2.650 | 2.276 | 2.297 | 1.946 | 1.943 | 2.721 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2013 | — | — | |
IK Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2007 | |
| Individual | 5.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Max Flemming Krogholt Nielsen | Audit | 0 companies |
| Ingerlise Krista Hansen | Founder | 0 companies |