| Revenue | DKK 297K | +394% |
| EBITDA | DKK -77K | +79% |
| Net profit | DKK -321K | +39% |
| Total assets | DKK 878K | -20% |
| Equity | DKK -377K | -568% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -126 | -40 | -256 | 26 | 10 | -1 | -398 | -247 | 54 | -5 | 60 | 297 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -91 | -383 | -371 | -367 | -418 | -426 | -374 |
| EBITDA | -6 | -126 | -40 | -256 | 26 | 10 | -92 | -781 | -617 | -313 | -423 | -366 | -77 |
| Depreciation & amort. | -0 | -0 | -0 | -58 | -91 | -91 | -99 | -130 | -156 | -167 | -167 | -167 | -167 |
| EBIT | -6 | -126 | -40 | -314 | -65 | -80 | -191 | -911 | -773 | -480 | -590 | -533 | -244 |
| Net financials | 0 | 0 | -5 | -8 | 0 | -1 | -0 | -11 | -31 | -61 | -28 | -41 | -27 |
| Profit before tax | -6 | -126 | -45 | -322 | -66 | -82 | -191 | -922 | -804 | -541 | -618 | -573 | -271 |
| Tax | -1 | -27 | -10 | -70 | -14 | -18 | -73 | -12 | 55 | 174 | -57 | -47 | 50 |
| Net profit | -4 | -99 | -35 | -252 | -51 | -64 | -118 | -910 | -859 | -714 | -561 | -526 | -321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 142 | 473 | 887 | 896 | 1.688 | 1.625 | 1.483 | 3.589 | 2.804 | 2.122 | 1.547 | 1.095 | 878 |
| Equity | 134 | 35 | -0 | -252 | 697 | 633 | 515 | 2.604 | 1.745 | 1.031 | 470 | -56 | -377 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 438 | 888 | 1.148 | 991 | 992 | 968 | 984 | 1.059 | 1.091 | 1.077 | 1.151 | 1.255 |
| Total debt | 7 | 438 | 888 | 1.148 | 991 | 992 | 968 | 984 | 1.059 | 1.091 | 1.077 | 1.151 | 1.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IG Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BYRIAL ApS | Company | 33.3% | 33.3% | 2019 |
GLORIOSA HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
KEMPHANSEN HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ina Giversen | Management | 0 companies |
| Kasper Hansen | Chairman | 0 companies |
| Ole Søgaard Andersen | Board of Directors | 0 companies |
| Henrik Byrial Jakobsen | Board of Directors | 0 companies |