| Revenue | DKK -8K | +19% |
| EBITDA | DKK -8K | -19% |
| Net profit | DKK -8K | -20% |
| Total assets | DKK 2K | +13% |
| Equity | DKK -37K | -27% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.378 | 1.126 | 724 | 806 | 600 | 1.226 | 429 | -6 | -9 | -12 | -9 | -6 | -8 |
| Staff expenses | -1.334 | -1.079 | -658 | -749 | -878 | -1.774 | -764 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44 | 47 | 66 | 55 | -278 | -548 | -776 | -6 | -9 | -12 | -9 | -6 | -8 |
| Depreciation & amort. | -2 | -2 | -2 | -2 | -11 | -64 | -76 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 42 | 45 | 64 | 53 | -289 | -612 | -853 | -6 | -9 | -12 | -9 | -6 | -8 |
| Net financials | 1 | -1 | 1 | -8 | -18 | -67 | -23 | 15 | -2 | -0 | -0 | 0 | -0 |
| Profit before tax | 43 | 44 | 66 | 45 | -179 | -389 | -876 | 9 | -11 | -12 | -9 | -6 | -8 |
| Tax | 15 | 14 | 18 | 14 | 64 | 145 | 151 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 28 | 30 | 47 | 31 | -243 | -534 | -1.027 | 9 | -11 | -12 | -9 | -6 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.983 | 1.666 | 1.442 | 1.599 | 2.761 | 3.256 | 575 | 36 | 32 | 7 | 3 | 2 | 2 |
| Equity | 766 | 796 | 843 | 875 | 632 | 248 | 0 | 9 | -2 | -14 | -23 | -29 | -37 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.316 | 1.194 | 211 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.217 | 870 | 599 | 724 | 813 | 1.815 | 364 | 28 | 34 | 21 | 26 | 31 | 39 |
| Total debt | 1.217 | 870 | 599 | 724 | 2.129 | 3.008 | 575 | 28 | 34 | 21 | 26 | 31 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2011 | — | — |
LT Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ILX System ApS | Company | 100.0% | 100.0% | 2016 |
PHIDAM ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Damjanov | Management | 0 companies |
| Lis Thirstrup Seminara | Founder | 0 companies |
| John Bøje Jørgensen | Chairman | 0 companies |
| Sonja Christensen | Board of Directors | 0 companies |
| Jonas Ångstrøm | Board of Directors | 0 companies |
| Charlotte Kristoffersen | Board of Directors | 0 companies |