| Revenue | DKK -12K | -41% |
| EBITDA | DKK -12K | +41% |
| Net profit | DKK -14K | -107% |
| Total assets | DKK 235K | -23% |
| Equity | DKK 73K | -75% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -76 | 480 | -517 | 440 | -672 | -0 | -15 | -12 | -20 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -76 | 280 | -517 | 440 | -672 | -0 | -15 | -12 | -20 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -76 | 280 | -517 | 440 | -672 | -0 | -15 | -12 | -20 | -12 |
| Net financials | -118 | -411 | -1.441 | -1.554 | -1.803 | -1.061 | -123 | 232 | 30 | -1 | -3 |
| Profit before tax | -124 | -486 | -1.160 | -2.071 | -1.363 | -1.734 | -124 | 217 | 18 | -20 | -14 |
| Tax | -0 | -107 | -143 | -0 | -306 | -105 | -304 | -91 | -0 | -223 | -0 |
| Net profit | -124 | -379 | -1.017 | -2.071 | -1.056 | -1.628 | 180 | 308 | 18 | 203 | -14 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.580 | 25.750 | 25.460 | 27.361 | 34.688 | 6.585 | 4.813 | 2.197 | 937 | 304 | 235 |
| Equity | -44 | -423 | -1.441 | -3.512 | -4.568 | 303 | 484 | 792 | 185 | 288 | 73 |
| Long-term debt | 2.618 | 25.468 | 26.293 | 30.528 | 4.500 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 705 | 607 | 345 | 34.756 | 6.282 | 4.330 | 1.405 | 752 | 16 | 162 |
| Total debt | 2.624 | 26.174 | 26.901 | 30.873 | 39.256 | 6.282 | 4.330 | 1.405 | 752 | 16 | 162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.B-L HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Skouenby | Chief Executive Officer | 0 companies |
| Jesper Bjerg-Larsen | Chief Executive Officer | 0 companies |
| Ivan Bjerg-Larsen | Chairman | 0 companies |
| Thomas Bjerg-Larsen | Board of Directors | 0 companies |