| Revenue | DKK 4,7M | -13% |
| EBITDA | DKK 1,2M | -25% |
| Net profit | DKK 681K | -35% |
| Total assets | DKK 12,1M | -25% |
| Equity | DKK 9,1M | -33% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 7.020 | 6.230 | 5.767 | 5.347 | 4.674 |
| Staff expenses | -4.756 | -5.001 | -4.278 | -3.817 | -3.523 |
| EBITDA | 2.264 | 1.229 | 1.489 | 1.530 | 1.151 |
| Depreciation & amort. | -708 | -550 | -247 | -222 | -171 |
| EBIT | 1.556 | 679 | 1.242 | 1.307 | 979 |
| Net financials | -0 | 3 | -86 | -83 | -106 |
| Profit before tax | 1.555 | 682 | 1.156 | 1.225 | 874 |
| Tax | 343 | 150 | 255 | 179 | 193 |
| Net profit | 1.212 | 531 | 901 | 1.046 | 681 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 18.934 | 18.208 | 16.838 | 16.089 | 12.116 |
| Equity | 15.834 | 14.565 | 13.666 | 13.512 | 9.093 |
| Long-term debt | 0 | 0 | 0 | 257 | 0 |
| Short-term debt | 2.744 | 3.274 | 2.732 | 1.773 | 2.427 |
| Total debt | 2.744 | 3.274 | 2.732 | 2.029 | 2.427 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MS Management | Management | 1988 – 1993 |
CA Management | Management | 1988 – 1994 |
TA Founder | Founder | 1988 – 2023 |
TM Management | Management | 1988 – 1997 |
IG Founder | Founder | 1988 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 1988 – 1994 | |
| Chairman | 1988 – 2020 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 1988 – 1994 | |
| Board of Directors | 1988 – 1996 | |
| Board of Directors | 1988 – 1994 | |
| Chairman | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20–24.99% | 20–24.99% | 2001 | |
| Individual | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Steen Bolbroe | Management | 0 companies |
| Conrad Alexander Fabritius de Tengnagel | Management | 0 companies |
| Tove Anderberg Bolbroe | Founder | 0 companies |
| Tyge Mogens Bjørnes | Management | 0 companies |
| Inter-Mercador GmbH & Co. KG | Founder | 0 companies |
| Mette Lund Thomsen | Board of Directors | 0 companies |
| Maren Schilling | Chairman | 0 companies |
| Hendrik Werner Iffländer | Board of Directors | 0 companies |
| Thomas Mikus | Chairman | 0 companies |
| Gunter Schilling | Board of Directors | 0 companies |
| Irmgard Bley | Board of Directors | 0 companies |
| Dieter Anders | Board of Directors | 0 companies |
| Marco Willroth | Chairman | 0 companies |