| Revenue | DKK 46K | -678% |
| EBITDA | DKK 46K | +678% |
| Net profit | DKK 86K | +296% |
| Total assets | DKK 13,3M | +99% |
| Equity | DKK -448K | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 75 | 126 | 83 | -92 | 57 | 268 | 49 | 81 | 31 | -71 | -8 | 46 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 30 | 65 | 126 | 83 | -92 | 57 | 268 | 49 | 81 | 31 | -71 | -8 | 46 |
| Depreciation & amort. | -36 | -36 | -49 | -82 | -93 | -93 | -93 | -93 | -139 | -115 | -36 | -36 | -0 |
| EBIT | -5 | 29 | 77 | 1 | -186 | -37 | 174 | -45 | -59 | -84 | -107 | -44 | 46 |
| Net financials | 0 | 1 | -28 | -40 | -44 | -58 | 35 | -18 | -40 | -31 | -1 | -0 | -111 |
| Profit before tax | -5 | 30 | 48 | -39 | -230 | -95 | 209 | -63 | -98 | -116 | -108 | -44 | -65 |
| Tax | 8 | 17 | 10 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -151 |
| Net profit | -13 | 13 | 38 | -26 | -230 | -95 | 209 | -63 | -98 | -116 | -108 | -44 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.109 | 2.096 | 2.841 | 2.759 | 2.770 | 2.625 | 2.633 | 2.621 | 2.741 | 2.448 | 4.954 | 6.689 | 13.329 |
| Equity | -16 | -2 | 36 | 10 | -220 | -315 | -105 | -168 | -267 | -382 | -490 | -534 | -448 |
| Long-term debt | 2.072 | 2.036 | 2.131 | 2.095 | 2.094 | 2.094 | 1.862 | 1.862 | 1.862 | 0 | 0 | 0 | 0 |
| Short-term debt | 53 | 62 | 667 | 654 | 896 | 846 | 876 | 927 | 1.145 | 2.830 | 5.444 | 7.222 | 13.777 |
| Total debt | 2.125 | 2.098 | 2.798 | 2.749 | 2.990 | 2.940 | 2.738 | 2.789 | 3.007 | 2.830 | 5.444 | 7.222 | 13.777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
LG Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ian Gean Reutin | Chief Executive Officer | 0 companies |
| Lis Guldager Eggert | Audit | 0 companies |