| Revenue | DKK 1,2M | -28% |
| EBITDA | DKK -335K | -231% |
| Net profit | DKK -282K | -176% |
| Total assets | DKK 1,6M | -18% |
| Equity | DKK 593K | +195% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.421 | 3.060 | 2.319 | 2.803 | 2.538 | 2.839 | 2.487 | 2.405 | 2.116 | 1.578 | 2.015 | 1.692 | 1.211 |
| Staff expenses | -2.726 | -2.898 | -2.550 | -2.599 | -2.372 | -3.031 | -2.427 | -2.374 | -2.905 | -1.979 | -1.945 | -1.793 | -1.546 |
| EBITDA | 695 | 162 | -159 | 205 | 167 | -192 | 60 | 31 | -789 | -401 | 71 | -101 | -335 |
| Depreciation & amort. | 133 | -66 | 36 | -99 | -99 | -57 | -38 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 561 | 96 | -195 | 106 | 68 | -249 | 21 | 31 | -789 | -401 | 71 | -101 | -335 |
| Net financials | 126 | 10 | -13 | 13 | 11 | -62 | -29 | -21 | -12 | -17 | -41 | -29 | -27 |
| Profit before tax | 687 | 106 | -208 | 119 | 79 | -311 | -8 | 10 | -801 | -418 | 30 | -130 | -361 |
| Tax | 174 | 27 | -50 | 27 | 18 | -68 | -1 | 2 | -171 | -91 | 10 | -28 | -79 |
| Net profit | 514 | 79 | -158 | 91 | 61 | -242 | -7 | 8 | -630 | -327 | 20 | -102 | -282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.810 | 2.393 | 2.027 | 2.709 | 2.832 | 2.619 | 2.188 | 2.441 | 2.637 | 2.100 | 2.179 | 1.959 | 1.615 |
| Equity | 3.284 | 663 | 505 | 596 | 656 | 414 | 407 | 415 | -215 | -543 | -523 | -625 | 593 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 330 | 397 | 1.608 | 1.720 | 212 |
| Short-term debt | 1.527 | 1.731 | 1.522 | 2.099 | 2.173 | 2.205 | 1.782 | 2.026 | 2.522 | 2.245 | 1.094 | 865 | 810 |
| Total debt | 1.527 | 1.731 | 1.522 | 2.099 | 2.173 | 2.205 | 1.782 | 2.026 | 2.853 | 2.642 | 2.702 | 2.584 | 1.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Audit | Audit | 1981 | — | — |
HH Management | Management | 2004 | — | — |
BN Management | Management | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IF HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Schiøler | Audit | 0 companies |
| Helen Hagensten Jørgensen | Management | 0 companies |
| Bent Norus | Management | 0 companies |
| Kurt Freddy Hansen | Board of Directors | 0 companies |
| Emilie Hagensten Bjerre | Board of Directors | 0 companies |
| Solvår Jørgensen | Board of Directors | 0 companies |
| Bent Kjeldgaard Lauritzen | Board of Directors | 0 companies |