| Revenue | DKK 1,8M | +86% |
| EBITDA | DKK 1,2M | +228% |
| Net profit | DKK 1,2M | +104% |
| Total assets | DKK 9,9M | -27% |
| Equity | DKK 9M | -15% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.026 | 702 | 1.044 | 970 | 1.809 |
| Staff expenses | -603 | -603 | -603 | -603 | -603 |
| EBITDA | 423 | 99 | 441 | 367 | 1.206 |
| Depreciation & amort. | -12 | -12 | -12 | -1 | -0 |
| EBIT | 411 | 87 | 429 | 366 | 1.206 |
| Net financials | 317 | 366 | 295 | 385 | 324 |
| Profit before tax | 728 | 453 | 724 | 751 | 1.530 |
| Tax | 161 | 101 | 160 | 165 | 337 |
| Net profit | 567 | 352 | 564 | 586 | 1.193 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.754 | 13.394 | 15.065 | 13.451 | 9.875 |
| Equity | 11.241 | 10.593 | 10.757 | 10.593 | 9.036 |
| Long-term debt | 161 | 101 | 67 | 255 | 337 |
| Short-term debt | 1.353 | 2.701 | 4.151 | 2.602 | 502 |
| Total debt | 1.514 | 2.802 | 4.218 | 2.857 | 838 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IM Management | Management | 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2018 | |
| Former (2) | ||
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2010 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 100% | 2022 | |
| Company | 10–14.99% | 0% | 2022 | |
| Company | 10–14.99% | 0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Marie Carlsen | Management | 0 companies |
| André Philippe Christian Lønborg Carlsen | Board of Directors | 0 companies |
| Lena Freund | Board of Directors | 0 companies |
| Jeanne Marie Christelle Lønborg Holmes | Board of Directors | 0 companies |
| Holger Refslund | Board of Directors | 0 companies |