| Revenue | DKK -480K | +27% |
| EBITDA | DKK -830K | +26% |
| Net profit | DKK -3,5M | -142% |
| Total assets | DKK 53,6M | -46% |
| Equity | DKK 43,7M | -50% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -118 | -191 | -214 | -335 | -338 | -352 | -628 | -641 | -747 | -500 | -393 | -405 | -379 | -480 |
| Staff expenses | -400 | -350 | -350 | -250 | -250 | -450 | -350 | -350 | -350 | -350 | -350 | -350 | -350 | -350 |
| EBITDA | -518 | -601 | -564 | -585 | -588 | -802 | -978 | -991 | -1.097 | -850 | -743 | -755 | -1.125 | -830 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -29 | -29 | -29 | -0 | -0 |
| EBIT | -518 | -601 | -564 | -585 | -588 | -802 | -978 | -991 | -1.112 | -878 | -772 | -784 | -1.125 | -830 |
| Net financials | 2.883 | 7.462 | 7.419 | 15.837 | -2.884 | 5.902 | 2.427 | 4.210 | -1.799 | 14.935 | 4.406 | 1.099 | 12.173 | -3.700 |
| Profit before tax | 2.365 | 6.862 | 6.855 | 15.252 | -3.472 | 5.100 | 1.450 | 3.219 | -2.912 | 14.057 | 3.634 | 315 | 11.049 | -4.530 |
| Tax | 593 | 1.852 | 1.679 | 3.585 | -761 | 1.113 | 319 | 708 | -641 | 3.093 | 799 | 69 | 2.540 | -997 |
| Net profit | 1.772 | 5.010 | 5.175 | 11.667 | -2.711 | 3.987 | 1.131 | 2.511 | -2.271 | 10.964 | 2.835 | 246 | 8.509 | -3.534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90.238 | 94.320 | 97.537 | 110.662 | 105.297 | 109.783 | 110.797 | 112.413 | 110.042 | 87.376 | 88.068 | 87.911 | 99.536 | 53.635 |
| Equity | 89.599 | 92.609 | 95.784 | 107.451 | 104.640 | 108.528 | 109.558 | 111.969 | 109.598 | 75.596 | 78.431 | 78.677 | 87.186 | 43.682 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 573 | 1.711 | 1.753 | 3.211 | 657 | 1.255 | 1.238 | 444 | 444 | 11.780 | 9.636 | 9.233 | 12.350 | 9.953 |
| Total debt | 573 | 1.711 | 1.753 | 3.211 | 657 | 1.255 | 1.238 | 444 | 444 | 11.780 | 9.636 | 9.233 | 12.350 | 9.953 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Management | Management | 2015 | — | — |
Ri | Audit | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1971 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 27. januar 2020 ApS | Company | 90.0% | 90.0% | 2020 |
TEMCO HOLDING A/S | Company | 5.0% | 5.0% | 1971 |
| Individual | 90.0% | 90.0% | 1971 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Elise Temp | Management | 0 companies |
| Revisionskontoret i Randers | Audit | 0 companies |
| Anker Oliver Berthelsen Toft Jensen | Board of Directors | 0 companies |
| Jesper Jens Temp | Board of Directors | 0 companies |
| Inger Temp | Board of Directors | 0 companies |
| Niels Hincheli Grønbæk | Board of Directors | 0 companies |