| Revenue | DKK 4M | -37% |
| EBITDA | DKK -1,4M | +40% |
| Net profit | DKK -1,5M | +26% |
| Total assets | DKK 2,7M | -24% |
| Equity | DKK -3,5M | -72% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18.174 | 19.952 | 12.490 | 6.338 | 3.997 |
| Staff expenses | -13.466 | -18.129 | -15.237 | -8.722 | -5.433 |
| EBITDA | 4.707 | 1.823 | -2.748 | -2.384 | -1.436 |
| Depreciation & amort. | -230 | -316 | -212 | -139 | -51 |
| EBIT | 4.478 | 1.507 | -2.959 | -2.523 | -1.487 |
| Net financials | -28 | -38 | -63 | -30 | -13 |
| Profit before tax | 4.450 | 1.469 | -3.023 | -2.553 | -1.500 |
| Tax | 980 | 325 | -661 | -561 | -25 |
| Net profit | 3.470 | 1.144 | -2.362 | -1.992 | -1.475 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.697 | 7.602 | 6.404 | 3.602 | 2.737 |
| Equity | 3.148 | 2.292 | -70 | -2.063 | -3.538 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.484 | 5.227 | 6.474 | 5.665 | 6.275 |
| Total debt | 4.484 | 5.227 | 6.474 | 5.665 | 6.275 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
IM Founder | Founder | 1999 |
JH Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (5) | ||
CL Management | Management | 2011 – 2021 |
JD Management | Management | 1999 – 2013 |
LR Management | Management | 2011 – 2021 |
CC Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
HC Chief Executive Officer | Chief Executive Officer | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2026 | |
| Chairman | 2019 | |
| Board of Directors | 2025 | |
| Board of Directors | 2019 | |
| Former (5) | ||
| Board of Directors | 2023 – 2026 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2024 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Merete Walløe Andersen | Founder | 0 companies |
| Connie Lyngbek Thestrup | Management | 0 companies |
| Jan Hellqvist | Chief Executive Officer | 0 companies |
| Jørn Dahl Andersen | Management | 0 companies |
| Lillan Rejkjær | Management | 0 companies |
| Cécile Crozatier | Chief Executive Officer | 0 companies |
| Henrik Carlheim Dørge | Chief Executive Officer | 0 companies |
| Décébal Romulus Bora | Board of Directors | 0 companies |
| Guillaume Pierre Henry Béjot | Board of Directors | 0 companies |
| Bertrand Laurent Gavoty | Board of Directors | 0 companies |
| Emmanuelle Marie Voisin-Lestringant | Chairman | 0 companies |
| Pauline France Lestringant | Board of Directors | 0 companies |
| Cécile Crozatier | Board of Directors | 0 companies |
| Pierre-Yves Jacques Paul Lestringant | Board of Directors | 0 companies |
| Jean-Luc Pascal Béjot | Board of Directors | 0 companies |
| Elodie SERRANO, épouse ARNAUD | Board of Directors | 0 companies |