| Revenue | DKK 945K | +9% |
| EBITDA | DKK 305K | +68% |
| Net profit | DKK 186K | +127% |
| Total assets | DKK 1,2M | -12% |
| Equity | DKK 169K | +1081% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 615 | 452 | 416 | 426 | 539 | 910 | 982 | 974 | 1.006 | 642 | 563 | 869 | 945 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -692 | -741 | -765 | -774 | -687 | -640 |
| EBITDA | -145 | -203 | -78 | -100 | -44 | 177 | 26 | 98 | 57 | -122 | -211 | 182 | 305 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -145 | -203 | -78 | -100 | -44 | 177 | 26 | 98 | 57 | -122 | -211 | 182 | 305 |
| Net financials | -2 | -28 | -12 | -13 | -29 | -14 | 21 | -84 | -24 | -47 | -65 | -76 | -66 |
| Profit before tax | -148 | -231 | -90 | -114 | -72 | 163 | 47 | 13 | 33 | -170 | -275 | 105 | 239 |
| Tax | -37 | -57 | -21 | -25 | -12 | 36 | 11 | 3 | 7 | -35 | -60 | 23 | 53 |
| Net profit | -111 | -174 | -69 | -89 | -61 | 127 | 36 | 10 | 25 | -135 | -215 | 82 | 186 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 456 | 413 | 418 | 418 | 420 | 909 | 952 | 1.063 | 1.426 | 1.295 | 1.145 | 1.339 | 1.182 |
| Equity | -31 | 95 | 86 | -3 | 52 | 179 | 215 | 225 | 251 | 116 | -99 | -17 | 169 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 484 | 317 | 333 | 422 | 368 | 730 | 736 | 838 | 1.175 | 1.179 | 1.244 | 1.356 | 1.013 |
| Total debt | 484 | 317 | 333 | 422 | 368 | 730 | 736 | 838 | 1.175 | 1.179 | 1.244 | 1.356 | 1.013 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Elberg Andersen | Chief Executive Officer | 0 companies |