| Revenue | DKK 219K | +1400% |
| EBITDA | DKK -206K | +52% |
| Net profit | DKK -255K | -248% |
| Total assets | DKK 8,5M | -8% |
| Equity | DKK 6,5M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 201 | 208 | 32 | 256 | 263 | 434 | 529 | 597 | 531 | 223 | 15 | 219 |
| Staff expenses | -0 | -0 | -176 | -365 | -364 | -362 | -407 | -379 | -384 | -406 | -440 | -443 | -380 |
| EBITDA | 177 | 201 | 32 | -333 | -108 | -99 | 27 | 149 | 213 | -15 | -603 | -429 | -206 |
| Depreciation & amort. | -0 | -55 | -81 | -151 | -182 | -182 | -182 | -158 | -132 | -0 | -0 | -0 | -40 |
| EBIT | 177 | 146 | -49 | -484 | -291 | -281 | -156 | -9 | 80 | -15 | -603 | -429 | -246 |
| Net financials | -7 | 550 | 395 | 202 | 136 | 21 | 83 | 28 | 72 | -30 | 68 | 538 | -68 |
| Profit before tax | 171 | 695 | 346 | -282 | -155 | -260 | -73 | 20 | 152 | -45 | -535 | 109 | -313 |
| Tax | 54 | 179 | 86 | 25 | 38 | -5 | -11 | 3 | 14 | 28 | -83 | -63 | -58 |
| Net profit | 117 | 516 | 260 | -307 | -192 | -255 | -62 | 17 | 138 | -73 | -452 | 172 | -255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.726 | 7.107 | 7.177 | 8.102 | 9.094 | 9.745 | 9.586 | 9.951 | 9.208 | 9.871 | 9.453 | 9.189 | 8.455 |
| Equity | 6.572 | 6.789 | 6.849 | 6.442 | 6.149 | 5.894 | 5.833 | 5.850 | 5.988 | 6.993 | 6.541 | 6.713 | 6.458 |
| Long-term debt | 87 | 88 | 88 | 1.447 | 1.410 | 1.347 | 1.298 | 1.228 | 1.136 | 1.052 | 952 | 913 | 834 |
| Short-term debt | 66 | 231 | 241 | 214 | 1.530 | 2.504 | 2.455 | 2.873 | 2.084 | 1.809 | 1.960 | 1.563 | 1.163 |
| Total debt | 154 | 318 | 328 | 1.661 | 2.940 | 3.851 | 3.753 | 4.101 | 3.220 | 2.861 | 2.912 | 2.476 | 1.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Agnete Frederiksen | Management | 0 companies |