| Revenue | DKK 17,7M | +24% |
| EBITDA | DKK 3,5M | +311% |
| Net profit | DKK 174K | +105% |
| Total assets | DKK 86,2M | +26% |
| Equity | DKK 23M | +1% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.038 | 21.004 | 19.524 | 21.089 | 24.527 | 20.481 | 20.938 | 22.249 | 19.611 | 18.090 | 22.570 | 14.356 | 17.747 |
| Staff expenses | -16.182 | -17.442 | -17.613 | -17.999 | -21.736 | -16.578 | -17.226 | -16.754 | -16.108 | -16.490 | -17.158 | -16.003 | -14.270 |
| EBITDA | 3.856 | 3.561 | 1.911 | 3.090 | 2.791 | 3.903 | 3.712 | 5.353 | 3.503 | 1.599 | 5.411 | -1.647 | 3.478 |
| Depreciation & amort. | -2.000 | -2.094 | -1.718 | -1.795 | -1.361 | -797 | -706 | -926 | -1.220 | -1.332 | -1.221 | -1.423 | -1.398 |
| EBIT | 1.856 | 1.467 | 193 | 1.295 | 1.430 | 3.106 | 3.006 | 4.427 | 2.283 | 268 | 4.190 | -3.070 | 2.080 |
| Net financials | -1.549 | -671 | -1.062 | -1.060 | -968 | -345 | -766 | -591 | -284 | 2.277 | -356 | -1.110 | -1.946 |
| Profit before tax | 306 | 796 | -869 | 235 | 462 | 2.761 | 2.240 | 3.835 | 1.999 | 2.545 | 3.834 | -4.180 | 134 |
| Tax | 85 | 183 | -234 | 39 | 61 | 609 | 499 | 853 | 457 | -25 | 874 | -830 | -40 |
| Net profit | 221 | 613 | -635 | 196 | 401 | 2.153 | 1.741 | 2.982 | 1.541 | 2.570 | 2.960 | -3.350 | 174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.443 | 55.808 | 50.768 | 56.620 | 53.914 | 50.011 | 55.632 | 56.541 | 52.116 | 81.687 | 52.784 | 68.232 | 86.196 |
| Equity | 22.693 | 23.306 | 22.671 | 22.867 | 23.267 | 25.420 | 27.161 | 28.544 | 27.185 | 28.255 | 28.715 | 22.865 | 23.039 |
| Long-term debt | 4.012 | 1.913 | 2.027 | 1.865 | 1.604 | 1.096 | 2.595 | 8.288 | 8.562 | 7.789 | 8.112 | 5.541 | 5.428 |
| Short-term debt | 26.243 | 29.633 | 25.349 | 31.001 | 27.393 | 22.712 | 24.737 | 18.905 | 15.654 | 44.993 | 15.319 | 39.263 | 56.974 |
| Total debt | 30.256 | 31.547 | 27.376 | 32.866 | 28.998 | 23.808 | 27.332 | 27.193 | 24.216 | 52.782 | 23.431 | 44.804 | 62.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2011 | — | — |
IV Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IM HOLDING GRØNBJERG ApS | Company | 66.7% | 66.7% | 2018 |
MICHAEL JESPERSEN HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ringive Jespersen | Management | 0 companies |
| Ivan Vestergaard Mortensen | Management | 0 companies |
| Lars Vestergaard Mortensen | Board of Directors | 0 companies |
| Hans Ladekjær Jeppesen | Chairman | 0 companies |
| Kresten Kjerulff | Board of Directors | 0 companies |
| Henrik Gamborg Mortensen | Board of Directors | 0 companies |