| Revenue | DKK 4,3M | +6% |
| EBITDA | DKK 1M | +212% |
| Net profit | DKK 805K | +679% |
| Total assets | DKK 3M | +7% |
| Equity | DKK 1,9M | +77% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.466 | 6.666 | 11.252 | 11.985 | 17.683 | 18.433 | 15.230 | 2.176 | 4.201 | 3.800 | 2.735 | 4.176 | 4.038 | 4.290 |
| Staff expenses | -3.224 | -3.892 | -6.292 | -8.439 | -10.899 | -11.196 | -11.582 | -6.734 | -5.114 | -2.526 | -3.490 | -2.945 | -3.707 | -3.256 |
| EBITDA | 1.242 | 2.774 | 4.960 | 3.546 | 6.784 | 7.237 | 3.648 | -4.557 | -913 | 1.274 | -755 | 1.231 | 331 | 1.034 |
| Depreciation & amort. | -100 | -120 | -120 | -120 | -120 | -20 | -0 | -0 | -226 | -195 | -195 | -195 | -195 | -0 |
| EBIT | 1.142 | 2.655 | 4.841 | 3.427 | 6.664 | 7.217 | 3.648 | -4.557 | -1.139 | 1.079 | -950 | 1.036 | 136 | 1.034 |
| Net financials | -44 | -1 | -5 | -4 | -0 | -9 | 13 | -114 | -1 | -0 | -4 | -0 | -3 | -2 |
| Profit before tax | 1.099 | 2.654 | 4.836 | 3.423 | 6.664 | 7.208 | 3.661 | -4.671 | -1.140 | 1.079 | -954 | 1.036 | 133 | 1.032 |
| Tax | 276 | 668 | 1.191 | 810 | 1.469 | 1.586 | 813 | -303 | -531 | -205 | -208 | 228 | 30 | 227 |
| Net profit | 822 | 1.986 | 3.645 | 2.613 | 5.195 | 5.622 | 2.848 | -4.369 | -609 | 1.284 | -745 | 807 | 103 | 805 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.450 | 4.746 | 8.966 | 8.437 | 12.307 | 15.664 | 8.671 | 4.527 | 3.824 | 2.843 | 2.397 | 2.872 | 2.812 | 3.017 |
| Equity | 902 | 2.568 | 5.814 | 5.692 | 8.275 | 8.702 | 5.928 | -1.289 | -1.898 | 986 | 240 | 1.048 | 1.051 | 1.855 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.490 | 4.436 | 959 | 1.217 | 1.039 | 600 | 300 |
| Short-term debt | 1.529 | 2.170 | 3.152 | 2.744 | 4.032 | 6.962 | 2.744 | 1.326 | 1.287 | 772 | 939 | 742 | 1.162 | 862 |
| Total debt | 1.529 | 2.170 | 3.152 | 2.744 | 4.032 | 6.962 | 2.744 | 5.816 | 5.722 | 1.731 | 2.157 | 1.782 | 1.762 | 1.162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Management | Management | 2011 | — | — |
ID Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I L ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gerner Bent Commerau Jørgensen | Management | 0 companies |
| Ib Damgaard Laugesen | Management | 0 companies |
| Solveig Winther Jørgensen | Board of Directors | 0 companies |
| Morten Damgaard Laugesen | Board of Directors | 0 companies |
| Liselotte Klitzing Hansen | Board of Directors | 0 companies |