| Revenue | DKK 316K | -4% |
| EBITDA | DKK 160K | -46% |
| Net profit | DKK 127K | -41% |
| Total assets | DKK 1,6M | +3% |
| Equity | DKK 826K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | -26 | -50 | -65 | -16 | -16 | 131 | 135 | 134 | 88 | 170 | 187 | 330 | 316 |
| Staff expenses | -1 | -2 | -1 | -1 | -0 | -2 | -6 | -8 | -16 | -19 | -13 | -14 | -19 | -0 |
| EBITDA | 27 | -24 | -51 | -66 | -16 | -18 | 126 | 127 | 118 | 69 | 160 | 173 | 297 | 160 |
| Depreciation & amort. | -0 | -0 | -5 | -29 | -42 | -1 | -0 | -0 | -1 | -36 | -6 | -48 | -6 | -5 |
| EBIT | 27 | -24 | -57 | -95 | -58 | -20 | 126 | 127 | 117 | 34 | 153 | 125 | 291 | 155 |
| Net financials | -26 | -17 | -24 | -6 | -40 | -10 | -27 | -37 | -6 | -21 | -20 | -7 | -35 | -24 |
| Profit before tax | 10 | -7 | -73 | -100 | -98 | -30 | 99 | 89 | 110 | 12 | 130 | 118 | 268 | 131 |
| Tax | 4 | 0 | 4 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | 27 | 38 | 52 | 4 |
| Net profit | 5 | -8 | -77 | -100 | -98 | -30 | 99 | 89 | 110 | 12 | 103 | 80 | 215 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.190 | 1.186 | 1.190 | 1.225 | 1.210 | 1.221 | 1.309 | 1.267 | 1.322 | 1.454 | 1.404 | 1.503 | 1.568 | 1.615 |
| Equity | 327 | 334 | 257 | 157 | 59 | 29 | 128 | 217 | 327 | 339 | 442 | 522 | 737 | 826 |
| Long-term debt | 732 | -705 | 696 | 668 | 636 | 607 | 579 | 551 | 521 | 490 | 461 | 444 | 423 | 0 |
| Short-term debt | 127 | -143 | 236 | 399 | 515 | 585 | 603 | 499 | 474 | 624 | 501 | 537 | 407 | 789 |
| Total debt | 859 | -848 | 932 | 1.068 | 1.151 | 1.192 | 1.181 | 1.050 | 995 | 1.115 | 962 | 981 | 830 | 789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Management | Management | 1976 | — | — |
ES Audit | Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Clausen | Management | 0 companies |
| Erik Sønderskov | Audit | 0 companies |