| Revenue | DKK 720,5M | +8% |
| EBITDA | DKK 11,2M | -17% |
| Net profit | DKK 7,1M | -21% |
| Total assets | DKK 173,3M | +6% |
| Equity | DKK 22,3M | -8% |
| Employees | 75 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 586.326 | 605.738 | 585.146 | 580.469 | 515.579 | 583.065 | 587.002 | 549.083 | 558.588 | 636.317 | 668.890 | 720.457 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -39.046 | -41.505 | -38.966 | -40.388 | -37.757 | -38.739 | -35.735 | -33.619 | -32.237 | -32.720 | -37.205 | -40.168 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 25.385 | 27.119 | 32.444 | 20.753 | 3.453 | 4.282 | 9.652 | 13.557 | 13.752 | 17.055 | 13.497 | 11.232 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.352 | -2.066 | -2.263 | -2.668 | -3.559 | -3.574 | -3.537 | -3.617 | -2.584 | -1.751 | -1.795 | -1.934 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 23.033 | 25.053 | 30.181 | 18.085 | -106 | 708 | 6.115 | 9.940 | 11.168 | 15.304 | 11.702 | 9.298 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.970 | 498 | 5.833 | -136 | -425 | -1.554 | -3.977 | -6.656 | -599 | -259 | -204 | -174 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 19.063 | 25.551 | 36.014 | 17.949 | -531 | -846 | 2.138 | 3.284 | 10.569 | 15.045 | 11.498 | 9.124 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5.844 | 6.097 | 6.985 | 2.436 | 843 | 68 | 1.243 | 2.051 | 2.325 | 3.307 | 2.526 | 2.016 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 13.219 | 19.454 | 29.029 | 15.513 | -1.374 | -914 | 895 | 1.233 | 8.244 | 11.738 | 8.972 | 7.108 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254.414 | 192.710 | 204.784 | 187.164 | 220.072 | 230.529 | 239.495 | 174.224 | 155.198 | 186.177 | 163.400 | 173.266 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 145.689 | 88.680 | 103.700 | 90.058 | 76.271 | 74.774 | 37.765 | 26.370 | 23.454 | 26.948 | 24.182 | 22.318 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 616 | 768 | 1.003 | 1.058 | 2.781 | 2.170 | 1.752 | 457 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.773 | 103.003 | 99.081 | 95.674 | 141.541 | 153.865 | 199.211 | 143.983 | 128.687 | 156.645 | 137.961 | 150.060 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.773 | 103.003 | 99.081 | 95.674 | 141.541 | 153.865 | 200.269 | 146.764 | 130.857 | 158.397 | 138.418 | 150.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GI Management | Management | 2010 | — | — |
SA Management | Management | 2003 | — | — |
KL Management | Management | 2008 | — | — |
TR Management | Management | 2023 | — | — |
IM Founder | Founder | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Gigi Ingelise Egeskov Larsen | Management | 0 companies |
| Steffen Andersen | Management | 0 companies |
| Knud Lilholm | Management | 0 companies |
| Thomas Roat | Management | 0 companies |
| Ib Mortensen | Founder | 0 companies |
| Thibault Bénard | Chairman | 0 companies |
| Luc Philippe Brissonnet | Chairman | 0 companies |
| Søren Hauberg Nielsen | Board of Directors | 0 companies |
| Carl Jan Eric Eidolf | Board of Directors | 0 companies |
| Pernille Arnaa | Board of Directors | 0 companies |
| Isabelle Marie Cadre | Chairman | 0 companies |
| Tim Ørting Jørgensen | Board of Directors | 0 companies |
| Jens Christian Lauridsen | Board of Directors | 0 companies |
| Peder Ekknud Mortensen | Board of Directors | 0 companies |
| Morten Felthaus | Board of Directors | 0 companies |
| Daniel Jaouen | Chairman | 0 companies |
| Fritz Hegewald | Board of Directors | 0 companies |
| Michel Francois Jacques August e Peslier | Board of Directors | 0 companies |
| Povl Krogsgaard | Chairman | 0 companies |
| Thibault Christophe André Louis Bénard | Board of Directors | 0 companies |
| Jørn Egebjerg Jensen | Board of Directors | 0 companies |
| Thierry Levantal | Board of Directors | 0 companies |
| Peder Tuborgh | Board of Directors | 0 companies |
| Hervé Massot | Board of Directors | 0 companies |