| Revenue | DKK 2,7M | +53% |
| EBITDA | DKK 863K | +600% |
| Net profit | DKK 196K | +120% |
| Total assets | DKK 3M | +14% |
| Equity | DKK -1M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.544 | 1.225 | 1.981 | 2.492 | 1.617 | 1.880 | 2.426 | 3.348 | 482 | 1.940 | 2.361 | 2.206 | 1.779 | 2.726 |
| Staff expenses | -1.014 | -1.110 | -1.505 | -1.431 | -1.277 | -1.244 | -1.459 | -1.847 | -1.513 | -1.494 | -1.760 | -1.853 | -1.951 | -1.863 |
| EBITDA | 531 | 115 | 475 | 1.061 | 340 | 636 | 967 | 1.501 | -1.031 | 446 | 601 | 353 | -173 | 863 |
| Depreciation & amort. | -8 | -9 | -9 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -53 | -80 |
| EBIT | 523 | 106 | 466 | 1.051 | 340 | 636 | 967 | 1.501 | -1.031 | 446 | 601 | 349 | -226 | 783 |
| Net financials | 6 | 2 | -28 | 25 | -4 | -4 | -2 | -1.057 | -776 | -765 | -468 | -315 | -775 | -257 |
| Profit before tax | 529 | 108 | 438 | 1.076 | 336 | 631 | 965 | 444 | -1.807 | -319 | 133 | 34 | -1.001 | 525 |
| Tax | 29 | 30 | 17 | 256 | 69 | 141 | 215 | 291 | -88 | 157 | 137 | 113 | -26 | 329 |
| Net profit | 499 | 78 | 421 | 820 | 266 | 491 | 750 | 154 | -1.719 | -476 | -4 | -79 | -976 | 196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.670 | 2.009 | 2.163 | 3.587 | 4.122 | 5.681 | 8.449 | 6.833 | 2.412 | 2.225 | 2.999 | 1.836 | 2.672 | 3.045 |
| Equity | 948 | 1.026 | 1.447 | 2.267 | 2.534 | 3.024 | 3.775 | 2.435 | 469 | -7 | -11 | -95 | -1.073 | -1.005 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 721 | 982 | 716 | 1.319 | 1.589 | 2.657 | 4.674 | 4.398 | 1.943 | 1.921 | 2.472 | 1.908 | 3.514 | 3.806 |
| Total debt | 721 | 982 | 716 | 1.319 | 1.589 | 2.657 | 4.674 | 4.398 | 1.943 | 1.921 | 2.472 | 1.908 | 3.514 | 3.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
TE Management | Management | 1997 | — | — |
MV Management | Management | 2009 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Imec Holding ApS | Company | 100.0% | 100.0% | 2018 |
Power Stow International A/S | Company | 100.0% | 100.0% | 2009 |
Nyt MV Invest ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Thomas Eivind Frandsen | Management | 0 companies |
| Martin Vestergaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |