| Revenue | DKK 3,6M | -11% |
| EBITDA | DKK 2,5M | -29% |
| Net profit | DKK 1,8M | -32% |
| Total assets | DKK 7,7M | +16% |
| Equity | DKK 3M | -22% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.197 | 1.682 | 2.333 | 3.688 | 2.344 | 2.854 | 968 | 2.614 | 1.076 | 1.494 | 1.465 | 4.055 | 3.595 |
| Staff expenses | -111 | -105 | -84 | -110 | -92 | -166 | -247 | -288 | -143 | -245 | -619 | -575 | -1.114 |
| EBITDA | -1.073 | 1.577 | 2.249 | 1.401 | 2.252 | 2.687 | 721 | 2.326 | 933 | 1.249 | 847 | 3.481 | 2.481 |
| Depreciation & amort. | -7 | -5 | -0 | -78 | -94 | -94 | -94 | -94 | -49 | -44 | -44 | -44 | -69 |
| EBIT | -1.079 | 1.572 | 2.249 | 1.323 | 2.158 | 2.593 | 627 | 2.232 | 884 | 1.205 | 803 | 3.436 | 2.412 |
| Net financials | -109 | 63 | 14 | -73 | -89 | -150 | -243 | 180 | 61 | 27 | 15 | 36 | -80 |
| Profit before tax | -1.148 | 1.636 | 2.263 | 1.250 | 2.069 | 2.443 | 387 | 2.412 | 944 | 1.232 | 817 | 3.472 | 2.332 |
| Tax | -283 | 406 | 555 | 284 | 456 | 545 | 99 | 528 | 214 | 273 | 182 | 765 | 500 |
| Net profit | -865 | 1.230 | 1.708 | 966 | 1.613 | 1.899 | 287 | 1.883 | 731 | 958 | 635 | 2.707 | 1.831 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.491 | 0 | 0 | 5.358 | 6.042 | 8.748 | 8.716 | 4.790 | 3.398 | 3.598 | 5.876 | 6.613 | 7.692 |
| Equity | 444 | 0 | 0 | 549 | 2.162 | 2.860 | 1.252 | 2.886 | 1.816 | 2.075 | 1.960 | 3.916 | 3.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.046 | 0 | 0 | 4.809 | 3.881 | 5.888 | 7.464 | 1.904 | 1.581 | 1.523 | 3.916 | 2.697 | 4.645 |
| Total debt | -3.046 | 0 | 0 | 4.809 | 3.881 | 5.888 | 7.464 | 1.904 | 1.581 | 1.523 | 3.916 | 2.697 | 4.645 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMEX HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Damsgaard Hansen | Chief Executive Officer | 0 companies |