| Revenue | — | — |
| EBITDA | DKK -14K | +29% |
| Net profit | DKK -11K | -110% |
| Total assets | DKK 242K | -14% |
| Equity | DKK 232K | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 789 | 789 | 789 | 789 | 789 | 789 | 657 | 167 | 106 | 106 | 27 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 729 | 752 | 751 | 643 | 743 | 748 | 584 | 79 | 51 | -49 | -28 | -19 | -14 |
| Depreciation & amort. | -152 | -152 | -152 | -152 | -152 | -1.097 | -152 | -152 | -152 | -1.728 | -0 | -0 | -0 |
| EBIT | 577 | 599 | 599 | 490 | 591 | -349 | 431 | -73 | -101 | -1.776 | -28 | -19 | -14 |
| Net financials | -427 | -442 | -267 | -182 | -169 | -137 | -115 | -119 | -151 | -158 | -97 | -3 | 3 |
| Profit before tax | 150 | 157 | 332 | 309 | 422 | -486 | 316 | -192 | -252 | -1.935 | -125 | -22 | -11 |
| Tax | 38 | 40 | 56 | 76 | 93 | -107 | 69 | -42 | -53 | -237 | -0 | -123 | -0 |
| Net profit | 113 | 117 | 275 | 233 | 329 | -379 | 246 | -150 | -198 | -1.698 | -125 | 101 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.241 | 8.253 | 8.416 | 7.840 | 7.681 | 6.623 | 6.380 | 6.342 | 6.258 | 4.504 | 225 | 283 | 242 |
| Equity | 391 | 508 | 783 | 1.016 | 1.345 | 966 | 1.212 | 1.062 | 864 | -834 | 142 | 243 | 232 |
| Long-term debt | 7.413 | 7.298 | 7.301 | 6.420 | 5.873 | 5.101 | 4.182 | 5.015 | 5.209 | 1.315 | 0 | 0 | 0 |
| Short-term debt | 330 | 302 | 174 | 209 | 235 | 501 | 898 | 143 | 30 | 4.023 | 83 | 40 | 10 |
| Total debt | 7.743 | 7.600 | 7.475 | 6.629 | 6.107 | 5.603 | 5.080 | 5.158 | 5.239 | 5.338 | 83 | 40 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Management | Management | 2013 | — | — |
GV Management | Management | 2008 | — | — |
OT Unofficial title | Unofficial title | 2023 | — | — |
LO Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IPELO ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Eduard Frederiksen | Management | 0 companies |
| Gert Vesterlund | Management | 0 companies |
| Ole Theut | Unofficial title | 0 companies |
| Lars Ole Frederiksen | Management | 0 companies |