| Revenue | DKK 17,2M | +6% |
| EBITDA | DKK 133K | +148% |
| Net profit | DKK -10M | +0% |
| Total assets | DKK 31,4M | -29% |
| Equity | DKK 255K | +152% |
| Employees | 43 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.432 | 11.440 | 12.438 | 13.731 | 13.252 | 15.712 | 18.756 | 17.158 | 17.564 | 19.740 | 23.147 | 16.162 | 17.173 |
| Staff expenses | -8.797 | -8.462 | -10.369 | -11.535 | -11.335 | -13.741 | -15.187 | -14.007 | -14.669 | -14.777 | -18.521 | -16.438 | -17.028 |
| EBITDA | 2.636 | 2.978 | 2.069 | 2.196 | 1.917 | 1.971 | 3.569 | 3.151 | 2.895 | 4.963 | 4.499 | -276 | 133 |
| Depreciation & amort. | -1.090 | -1.252 | -1.146 | -1.124 | -1.134 | -1.044 | -1.255 | -1.316 | -2.194 | -2.718 | -2.751 | -3.086 | -3.082 |
| EBIT | 1.546 | 1.726 | 923 | 1.073 | 782 | 927 | 2.314 | 1.835 | 701 | 2.245 | 1.748 | -3.362 | -2.949 |
| Net financials | 559 | -257 | 36 | 167 | 122 | 144 | 614 | 57 | -13.518 | -7.164 | -1.299 | -6.571 | -7.015 |
| Profit before tax | 2.105 | 1.468 | 959 | 1.240 | 904 | 1.072 | 2.929 | 1.892 | -12.817 | -4.919 | 449 | -9.933 | -9.965 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.105 | 1.468 | 959 | 1.240 | 904 | 1.072 | 2.929 | 1.892 | -12.817 | -4.919 | 449 | -9.933 | -9.965 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.470 | 19.718 | 25.511 | 22.526 | 22.656 | 23.930 | 30.662 | 42.912 | 38.065 | 39.671 | 48.989 | 44.205 | 31.374 |
| Equity | 8.408 | 9.876 | 10.835 | 12.075 | 12.979 | 14.051 | 16.979 | 18.871 | 6.055 | 1.135 | 9.456 | -494 | 255 |
| Long-term debt | 0 | 0 | 21 | 21 | 21 | 21 | 21 | 89 | 243 | 3.561 | 2.074 | 1.624 | 1.173 |
| Short-term debt | 7.063 | 9.812 | 14.625 | 10.430 | 9.656 | 9.859 | 13.662 | 23.952 | 30.827 | 31.344 | 29.655 | 32.186 | 15.573 |
| Total debt | 7.063 | 9.812 | 14.646 | 10.451 | 9.676 | 9.879 | 13.682 | 24.041 | 31.071 | 34.905 | 31.729 | 33.810 | 16.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Founder | Founder | 2009 | — | — |
MB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MHB Investment ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Merete Bøttger | Founder | 0 companies |
| Mads Bøttger | Management | 0 companies |
| Peter Herman Bøttger | Board of Directors | 0 companies |
| Michael Kristiansen | Board of Directors | 0 companies |
| Morten Hansen | Board of Directors | 0 companies |
| Peter Ole Bruun | Board of Directors | 0 companies |
| Adam Price | Board of Directors | 0 companies |
| Søren Hougaard | Board of Directors | 0 companies |
| Katia Knipschildt Østergaard Neumann | Deputy Chairman | 0 companies |
| Erik Preben Holm | Board of Directors | 0 companies |
| Asger Heine Jensen | Chairman | 0 companies |
| Stig Løcke | Board of Directors | 0 companies |
| Mikkel Primdal Kæregaard | Chairman | 0 companies |
| Kræn Østergård Nielsen | Board of Directors | 0 companies |