| Revenue | DKK -67K | -80% |
| EBITDA | DKK -67K | +80% |
| Net profit | DKK 12,9M | +51% |
| Total assets | DKK 30,2M | +27% |
| Equity | DKK 22,2M | +19% |
| Employees | — | — |
| Item | 2006 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -101 | -38 | -49 | -31 | -36 | -195 | -31 | -34 | -1.485 | -395 | -954 | -258 | -329 | -67 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | -101 | -38 | -49 | -31 | -36 | -195 | -31 | -34 | -1.485 | -395 | -954 | -258 | -329 | -67 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | -101 | -38 | -49 | -31 | -36 | -195 | -31 | -34 | -1.485 | -395 | -954 | -258 | -329 | -67 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 3.505 | 6.167 | 7.538 | 7.260 | 5.218 | 6.324 | 8.250 | 9.582 | 6.901 | 13.396 | 13.364 | 4.982 | 8.874 | 12.854 |
| Profit before tax | — | — | — | — | — | 3.595 | 6.341 | 7.489 | 7.228 | 5.183 | 6.129 | 8.220 | 9.548 | 5.415 | 13.001 | 12.411 | 4.724 | 8.546 | 12.787 |
| Tax | -0 | -0 | -0 | -0 | -0 | 96 | 106 | 6 | -49 | -95 | -70 | 44 | -53 | -85 | -154 | -265 | 85 | 29 | -77 |
| Net profit | — | — | — | — | — | 3.499 | 6.235 | 7.483 | 7.277 | 5.278 | 6.199 | 8.175 | 9.601 | 5.501 | 13.155 | 12.676 | 4.639 | 8.516 | 12.864 |
| Item | 2006 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 24.974 | 27.375 | 27.325 | 26.574 | 22.500 | 22.099 | 22.707 | 25.532 | 22.258 | 30.671 | 33.189 | 29.955 | 23.789 | 30.244 |
| Equity | — | — | — | — | — | 17.984 | 18.298 | 15.436 | 17.512 | 6.835 | 7.619 | 9.192 | 11.737 | 7.752 | 18.292 | 17.614 | 20.221 | 18.592 | 22.199 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 638 | 696 | 1.743 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 6.990 | 9.076 | 11.889 | 9.062 | 15.666 | 14.480 | 13.515 | 13.794 | 14.505 | 12.379 | 15.575 | 9.096 | 4.500 | 6.302 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 6.990 | 9.076 | 11.889 | 9.062 | 15.666 | 14.480 | 13.515 | 13.794 | 14.505 | 12.379 | 15.575 | 9.734 | 5.196 | 8.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MS Management | Management | 2005 | — | — |
MJ Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IM INVEST ApS | Company | 33.3% | 33.3% | 2017 |
CARDIOPHARMA ApS | Company | 20.0% | 20.0% | 2017 |
IM Club ApS | Company | 15.0% | 15.0% | 2015 |
INTRAMEDIC HOLDING A/S | Company | 15.0% | 15.0% | 2017 |
| Individual | 5.0% | 5.0% | 2013 | |
EDSVIKEN ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Fischer Petersen | Chief Executive Officer | 0 companies |
| Morten Strømsted | Management | 0 companies |
| Michael Jørgsholm | Management | 0 companies |
| Thomas Francis Beckett | Board of Directors | 0 companies |
| Peter Gustavsson | Board of Directors | 0 companies |
| Tom Jacobsgaard | Deputy Chairman | 0 companies |
| Svenn Poulsen | Board of Directors | 0 companies |
| Casper Lyngbo Hjort | Chairman | 0 companies |
| Frans Boch | Chairman | 0 companies |
| Gert Sigh Christensen | Board of Directors | 0 companies |