| Revenue | DKK 400K | +2% |
| EBITDA | DKK 400K | +2% |
| Net profit | DKK 274K | +5% |
| Total assets | DKK 4,1M | +1% |
| Equity | DKK 2,3M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | 306 | 448 | 308 | 355 | 368 | 383 | 299 | 386 | 359 | 365 | 392 | 400 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | 306 | 414 | 308 | 355 | 368 | 383 | 299 | 386 | 359 | 365 | 392 | 400 |
| Depreciation & amort. | -2 | -32 | -0 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 | -34 |
| EBIT | -2 | 274 | 414 | 274 | 320 | 334 | 348 | 264 | 351 | 324 | 331 | 357 | 365 |
| Net financials | -159 | -67 | -15 | -257 | -61 | -43 | -155 | -130 | -39 | -31 | -35 | -22 | -13 |
| Profit before tax | -161 | 207 | 399 | 16 | 259 | 291 | 193 | 134 | 312 | 293 | 296 | 335 | 352 |
| Tax | -40 | 52 | 92 | 35 | 57 | 64 | 43 | 29 | 69 | 65 | 66 | 74 | 78 |
| Net profit | -121 | 155 | 307 | -18 | 202 | 227 | 151 | 104 | 243 | 228 | 230 | 262 | 274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.945 | 5.356 | 5.112 | 4.846 | 4.792 | 4.962 | 4.886 | 4.113 | 4.031 | 4.050 | 4.108 | 4.087 | 4.132 |
| Equity | -67 | 88 | 395 | 376 | 578 | 805 | 956 | 1.060 | 1.304 | 1.532 | 1.762 | 2.023 | 2.298 |
| Long-term debt | 1.984 | 2.516 | 4.576 | 4.580 | 4.444 | 4.290 | 4.133 | 4.179 | 3.993 | 1.864 | 1.715 | 1.564 | 1.222 |
| Short-term debt | 28 | 2.752 | 2.301 | 2.117 | 1.915 | 1.922 | 1.759 | 845 | 598 | 508 | 472 | 325 | 425 |
| Total debt | 2.012 | 5.268 | 4.718 | 4.470 | 6.358 | 6.211 | 5.892 | 5.024 | 4.592 | 2.372 | 2.187 | 1.890 | 1.647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IV Management | Management | 2009 | — | — |
IS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IBS INVEST ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Valbjørn Poulsen | Management | 0 companies |
| Ib Skov-Hansen | Management | 0 companies |