| Revenue | DKK 2,8M | +1202% |
| EBITDA | DKK -309K | +90% |
| Net profit | DKK -1M | +42% |
| Total assets | DKK 8M | +4% |
| Equity | DKK -1.000K | -4623% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 8.804 | 1.056 | 1.061 | 1.458 | 2.054 | 216 | 2.817 |
| Staff expenses | -6.515 | -4.104 | -3.446 | -2.513 | -2.862 | -2.604 | -3.126 |
| EBITDA | 2.289 | -3.048 | -2.385 | -1.055 | -809 | -3.026 | -309 |
| Depreciation & amort. | -167 | -121 | -60 | -0 | -17 | -34 | -34 |
| EBIT | 2.122 | -3.169 | -2.445 | -1.055 | -826 | -3.060 | -343 |
| Net financials | -265 | -242 | -319 | -204 | -295 | 1.303 | -678 |
| Profit before tax | 1.857 | -3.411 | -2.764 | -1.259 | -1.121 | -1.757 | -1.022 |
| Tax | 414 | -15 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.443 | -3.396 | -2.764 | -1.259 | -1.121 | -1.757 | -1.022 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.620 | 8.167 | 7.592 | 7.903 | 8.835 | 7.688 | 8.023 |
| Equity | 1.943 | 948 | 1.184 | -75 | 704 | 22 | -1.000 |
| Long-term debt | 450 | 2.255 | 1.668 | 1.375 | 151 | 140 | 148 |
| Short-term debt | 6.211 | 4.964 | 4.740 | 6.603 | 7.980 | 7.526 | 8.874 |
| Total debt | 6.662 | 7.219 | 6.409 | 7.978 | 8.131 | 7.666 | 9.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I-RB ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Thaysen | Management | 0 companies |
| Frank Waller | Chairman | 0 companies |
| Morten Bech | Board of Directors | 0 companies |