| Revenue | — | — |
| EBITDA | DKK -42K | -29% |
| Net profit | DKK -397K | +82% |
| Total assets | DKK 12,4M | -34% |
| Equity | DKK 3M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23.445 | 22.474 | 28.406 | 30.251 | 36.497 | -1.982 | -17.434 | -3.509 | 0 | 0 | — | 17 | 0 | — |
| Staff expenses | -21.376 | -20.277 | -25.634 | -24.941 | -32.770 | -0 | -31.896 | -22.702 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -174 | 2.197 | 2.772 | 5.310 | 3.727 | -5.330 | -23.021 | -4.569 | 0 | -1.265 | -4.766 | -15 | -32 | -42 |
| Depreciation & amort. | -948 | -1.036 | -1.220 | -1.017 | -790 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.122 | 1.161 | 1.552 | 4.293 | 2.937 | -5.330 | -23.021 | -4.569 | 0 | -1.265 | -4.766 | -15 | -32 | -42 |
| Net financials | -1.230 | -859 | -504 | -564 | -542 | -538 | -1.617 | -240 | 0 | 0 | 0 | -2.669 | -2.773 | -467 |
| Profit before tax | -591 | 303 | 1.048 | 3.729 | 2.395 | -5.868 | -24.638 | -4.809 | 0 | -1.265 | -4.766 | -2.685 | -2.805 | -509 |
| Tax | -172 | -27 | 241 | 708 | 606 | -1.273 | -5.386 | 4.645 | 1.857 | 1.828 | 617 | -590 | -617 | -112 |
| Net profit | -419 | 329 | 807 | 3.020 | 1.789 | -4.595 | -19.251 | -16.437 | -6.441 | -3.093 | -5.383 | -2.094 | -2.188 | -397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.406 | 16.584 | 15.950 | 19.620 | 19.960 | 45.617 | 47.672 | 46.458 | 23.566 | 22.685 | 17.411 | 17.894 | 18.859 | 12.428 |
| Equity | 532 | 26 | 624 | 3.752 | 5.054 | -1.951 | -21.106 | -37.568 | -43.858 | -46.800 | -52.335 | -54.429 | 3.383 | 2.986 |
| Long-term debt | -6.583 | 5.945 | 5.152 | 4.285 | 2.290 | 21.814 | 20.176 | 0 | 0 | 0 | 0 | 0 | 15.451 | 9.417 |
| Short-term debt | -9.355 | 10.613 | 10.175 | 11.053 | 12.110 | 25.298 | 48.602 | 84.027 | 67.424 | 69.485 | 69.746 | 72.323 | 25 | 25 |
| Total debt | -15.938 | 16.558 | 15.327 | 15.338 | 14.400 | 47.112 | 68.777 | 84.027 | 67.424 | 69.485 | 69.746 | 72.323 | 15.476 | 9.442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Management | Management | 2007 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JJ Founder | Founder | 2002 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SB Founder | Founder | 2002 | — | — |
MK Management | Management | 2024 | — | — |
KB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTICUT HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
IMERS INVEST ApS | Company | 25.0% | 25.0% | 2014 |
JENS IMER HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
Kim Brandhøj Holding ApS | Company | 20.0% | 20.0% | 2015 |
INVESTERINGSSELSKABET HJEJLEVEJ ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Imer | Management | 0 companies |
| Lone Thiel Høgholt | Chief Executive Officer | 0 companies |
| Jens Jørgensen Imer | Founder | 0 companies |
| Lars Bredahl Rasmussen | Chief Executive Officer | 0 companies |
| Simon Bjarne Christensen | Founder | 0 companies |
| Morten Kristoffer Larsen | Management | 0 companies |
| Kim Brandhøj | Management | 0 companies |
| Louise Himmer Rasmussen | Board of Directors | 0 companies |
| Niels Erik Nielsen | Chairman | 0 companies |
| Erling Dyrmose | Board of Directors | 0 companies |
| Gorm Himmer | Board of Directors | 0 companies |
| Tommy Lykke Kristensen | Deputy Chairman | 0 companies |