| Revenue | DKK -38K | -54% |
| EBITDA | DKK -3,7M | -644% |
| Net profit | DKK -3,7M | -357% |
| Total assets | DKK 2,9M | -55% |
| Equity | DKK 2,8M | -56% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.373 | 1.361 | 1.565 | 1.550 | 598 | 1.738 | 1.669 | 6.948 | 7.496 | 1.395 | 1.386 | -168 | -83 | -38 |
| Staff expenses | -0 | -391 | -0 | -0 | -0 | -0 | -0 | -6.807 | -6.033 | -677 | -757 | -547 | -409 | -408 |
| EBITDA | 904 | 970 | 1.565 | 1.550 | 598 | 1.738 | 1.669 | 141 | 1.413 | 718 | 629 | -1.144 | -492 | -3.663 |
| Depreciation & amort. | -320 | -264 | -181 | -181 | -60 | -227 | -290 | -1.511 | -1.713 | -856 | -865 | -70 | -75 | -0 |
| EBIT | 585 | 706 | 1.385 | 1.370 | 538 | 1.510 | 1.379 | -1.370 | -299 | -138 | -236 | -1.215 | -567 | -3.663 |
| Net financials | 897 | 282 | 624 | 257 | -307 | 795 | -1.532 | -639 | 130 | -75 | 38 | -2.993 | -234 | 4 |
| Profit before tax | 1.481 | 987 | 2.009 | 1.627 | 231 | 2.305 | -153 | -2.009 | -169 | -213 | -199 | -4.208 | -801 | -3.659 |
| Tax | 379 | 239 | 493 | 391 | 51 | 521 | 354 | 615 | -610 | -48 | -49 | 369 | -0 | -0 |
| Net profit | 1.102 | 749 | 1.516 | 1.236 | 180 | 1.784 | -507 | -2.624 | 440 | -165 | -150 | -4.577 | -801 | -3.659 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.039 | 11.529 | 13.218 | 13.995 | 13.267 | 14.147 | 13.129 | 21.250 | 16.592 | 14.160 | 12.136 | 7.332 | 6.529 | 2.937 |
| Equity | 10.544 | 10.742 | 11.708 | 12.394 | 11.875 | 13.659 | 12.651 | 9.249 | 12.408 | 12.243 | 11.980 | 7.288 | 6.488 | 2.829 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.077 | 1.348 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 417 | 670 | 1.354 | 1.426 | 1.224 | 243 | 193 | 9.924 | 2.836 | 1.917 | 156 | 44 | 41 | 108 |
| Total debt | 417 | 670 | 1.354 | 1.426 | 1.224 | 243 | 193 | 12.001 | 4.184 | 1.917 | 156 | 44 | 41 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Myong Remark | Management | 0 companies |
| Steen Hvidt | Chairman | 0 companies |