| Revenue | DKK 1,2M | -28% |
| EBITDA | DKK 597K | -45% |
| Net profit | DKK 400K | -43% |
| Total assets | DKK 7M | +3% |
| Equity | DKK 5,3M | +8% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 371 | 301 | 171 | 202 | 301 | 477 | 523 | 770 | 955 | 1.188 | 1.014 | 1.966 | 1.723 | 1.234 |
| Staff expenses | -329 | -379 | -179 | -168 | -360 | -310 | -456 | -771 | -838 | -783 | -878 | -796 | -643 | -614 |
| EBITDA | 42 | -78 | -8 | 33 | -59 | 166 | 67 | -1 | 118 | 405 | 136 | 1.170 | 1.080 | 597 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 12 | -12 | -16 | -21 | -33 | -33 | -33 | -28 | -25 | -24 |
| EBIT | 42 | -78 | -8 | 33 | -70 | 154 | 51 | -21 | 85 | 372 | 104 | 1.142 | 1.055 | 573 |
| Net financials | 7 | -3 | 9 | 70 | -22 | 108 | -32 | 32 | 2.138 | 196 | 678 | -773 | -123 | -41 |
| Profit before tax | 49 | -81 | 1 | 103 | -92 | 263 | 20 | 11 | 2.223 | 568 | 782 | 369 | 932 | 532 |
| Tax | 12 | -20 | -2 | 4 | -26 | 26 | 2 | -18 | 5 | 67 | 2 | 228 | 230 | 132 |
| Net profit | 37 | -61 | 2 | 99 | -66 | 237 | 17 | 28 | 2.218 | 500 | 779 | 140 | 702 | 400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 468 | 437 | 544 | 702 | 1.522 | 1.668 | 2.024 | 2.585 | 5.986 | 6.608 | 7.734 | 6.680 | 6.806 | 6.977 |
| Equity | 342 | 281 | 283 | 382 | 316 | 553 | 570 | 599 | 2.817 | 3.317 | 4.096 | 4.236 | 4.939 | 5.339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 627 | 87 | 463 | 139 | 33 | 34 |
| Short-term debt | 126 | 157 | 261 | 320 | 1.206 | 1.115 | 1.454 | 1.966 | 2.542 | 3.204 | 3.175 | 2.304 | 1.834 | 1.604 |
| Total debt | 126 | 157 | 261 | 320 | 1.206 | 1.115 | 1.454 | 1.987 | 3.170 | 3.291 | 3.638 | 2.444 | 1.867 | 1.638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 20.0% | 20.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Christensen | Founder | 0 companies |