| Revenue | DKK 204K | -38% |
| EBITDA | DKK -308K | -133% |
| Net profit | DKK 2,5M | -2% |
| Total assets | DKK 18M | +124% |
| Equity | DKK 8,6M | +38% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 215 | 165 | 270 | 159 | 264 | 173 | 206 | 256 | 247 | 117 | 331 | 204 |
| Staff expenses | -474 | -536 | -506 | -391 | -233 | -220 | -215 | -177 | -239 | -69 | -243 | -462 | -512 |
| EBITDA | -472 | -321 | -341 | -121 | -74 | 44 | -42 | 29 | 17 | 178 | -126 | -132 | -308 |
| Depreciation & amort. | -21 | -71 | -71 | -71 | -67 | -59 | -59 | -61 | -65 | -306 | -235 | -65 | -65 |
| EBIT | -493 | -392 | -412 | -192 | -140 | -15 | -101 | -32 | -48 | -128 | -360 | -197 | -373 |
| Net financials | 12 | -58 | -83 | -122 | -115 | -97 | -105 | -34 | -72 | 273 | 1 | 2.751 | 2.605 |
| Profit before tax | -481 | -450 | -495 | -314 | -255 | -113 | -206 | -66 | -120 | 146 | -360 | 2.555 | 2.232 |
| Tax | -213 | 32 | -11 | -11 | -3 | -25 | -0 | -34 | -3 | -97 | -9 | -0 | -264 |
| Net profit | -268 | -482 | -484 | -303 | -252 | -88 | -206 | -32 | -117 | 243 | -351 | 2.555 | 2.497 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.701 | 4.702 | 4.488 | 4.348 | 4.236 | 4.184 | 4.080 | 4.276 | 7.995 | 6.931 | 5.231 | 8.036 | 17.964 |
| Equity | 2.325 | 1.794 | 1.260 | 956 | 705 | 617 | 411 | 379 | 3.371 | 3.614 | 3.264 | 6.219 | 8.595 |
| Long-term debt | 653 | 597 | 541 | 473 | 408 | 350 | 291 | 231 | 0 | 0 | 0 | 0 | 6.484 |
| Short-term debt | 1.723 | 2.300 | 2.687 | 2.918 | 3.123 | 3.216 | 3.378 | 3.666 | 4.624 | 3.317 | 1.968 | 1.817 | 2.884 |
| Total debt | 2.376 | 2.897 | 3.228 | 3.392 | 3.531 | 3.567 | 3.669 | 3.897 | 4.624 | 3.317 | 1.968 | 1.817 | 9.368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Magda Amalie Vad Wodskou | Management | 0 companies |