| Revenue | DKK 6,3M | +229% |
| EBITDA | DKK 417K | -44% |
| Net profit | DKK -7K | -101% |
| Total assets | DKK 1,2M | +47% |
| Equity | DKK 256K | -3% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 135 | 165 | 158 | 114 | 170 | 134 | 115 | 50 | 185 | 78 | -29 | -58 | 1.927 | 6.331 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.187 | -5.914 |
| EBITDA | 135 | 165 | 158 | 114 | 170 | 134 | 115 | 50 | 185 | 78 | -29 | -58 | 740 | 417 |
| Depreciation & amort. | -16 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -67 | -7 | -0 | -169 | -425 |
| EBIT | 119 | 149 | 142 | 98 | 153 | 117 | 98 | 33 | 168 | 11 | -36 | -58 | 571 | -8 |
| Net financials | -218 | -122 | -120 | -118 | -117 | -114 | -112 | -181 | -66 | -66 | -18 | 0 | 0 | 1 |
| Profit before tax | -99 | 27 | 22 | -21 | 37 | 3 | -14 | -148 | 102 | -55 | -54 | -58 | 571 | -7 |
| Tax | -9 | 7 | 6 | -4 | 9 | 1 | -3 | -28 | 22 | -2 | 40 | -0 | 103 | -0 |
| Net profit | -90 | 20 | 16 | -16 | 27 | 2 | -11 | -120 | 80 | -53 | -94 | -58 | 468 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.934 | 2.914 | 2.929 | 2.890 | 2.906 | 2.871 | 2.842 | 2.997 | 2.997 | 2.855 | 516 | 18 | 837 | 1.232 |
| Equity | 1 | 21 | 37 | 21 | 48 | 50 | 39 | -81 | -1 | -53 | -147 | -205 | 263 | 256 |
| Long-term debt | 1.938 | 1.863 | 1.785 | 1.703 | 1.617 | 1.530 | 1.439 | 2.290 | 2.183 | 2.067 | 0 | 0 | 0 | 0 |
| Short-term debt | 995 | 1.030 | 1.107 | 1.166 | 1.242 | 1.290 | 1.364 | 787 | 815 | 841 | 663 | 223 | 574 | 976 |
| Total debt | 2.933 | 2.893 | 2.892 | 2.869 | 2.859 | 2.820 | 2.803 | 3.078 | 2.997 | 2.908 | 663 | 223 | 574 | 976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 2024 | — | — |
JK Management | Management | 2009 | — | — |
KE Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ionut Bara | Management | 0 companies |
| Jens Kjærgaard | Management | 0 companies |
| Karl Ejler Andersen | Management | 0 companies |