| Revenue | DKK 2,2M | -66% |
| EBITDA | DKK 531K | +253% |
| Net profit | DKK 333K | +157% |
| Total assets | DKK 7M | +26% |
| Equity | DKK -59K | +85% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.029 | 5.170 | 5.892 | 7.282 | 4.434 | 6.493 | 2.180 |
| Staff expenses | -3.348 | -3.631 | -4.366 | -6.173 | -5.883 | -6.811 | -1.649 |
| EBITDA | 681 | 1.539 | 1.526 | 1.109 | -1.449 | -348 | 531 |
| Depreciation & amort. | -148 | -148 | -148 | -165 | -160 | -107 | -18 |
| EBIT | 533 | 1.391 | 1.378 | 944 | -1.609 | -455 | 514 |
| Net financials | -4 | -6 | 6 | 3 | -76 | -216 | -45 |
| Profit before tax | 529 | 1.385 | 1.384 | 947 | -1.685 | -671 | 469 |
| Tax | 128 | 312 | 318 | 214 | -391 | -85 | 136 |
| Net profit | 401 | 1.073 | 1.066 | 733 | -1.294 | -587 | 333 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.887 | 3.117 | 3.001 | 4.578 | 4.853 | 5.553 | 7.003 |
| Equity | 1.115 | 1.689 | 1.755 | 1.488 | 194 | -392 | -59 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.602 | 1.281 | 1.154 | 3.026 | 4.659 | 5.945 | 6.902 |
| Total debt | 1.602 | 1.281 | 1.154 | 3.026 | 4.659 | 5.945 | 6.902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Howden Forsikringsmægler A/S | Company | 100.0% | 100.0% | 2023 |
FW 3001 Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Langmach Jacobsen | Management | 0 companies |
| Lars Rosenkrantz Gundorph | Chairman | 0 companies |
| Johnny Krohn Rasmussen | Board of Directors | 0 companies |
| Carl Anders Holde-Jensen | Board of Directors | 0 companies |
| Teis Kristian Flemming Kristensen | Board of Directors | 0 companies |