| Revenue | DKK -751K | +0% |
| EBITDA | DKK -1,1M | +1% |
| Net profit | DKK 6,4M | -78% |
| Total assets | DKK 358,7M | -2% |
| Equity | DKK 75M | +9% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -495 | -596 | -656 | -740 | -337 | -446 | -554 | -554 | -538 | -419 | -615 | -749 | -751 |
| Staff expenses | -300 | -300 | -300 | -300 | -300 | -150 | -150 | -150 | -211 | -301 | -307 | -313 | -300 |
| EBITDA | -795 | -896 | -956 | -1.040 | -637 | -596 | -704 | -704 | -749 | -720 | -923 | -1.062 | -1.051 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -795 | -896 | -956 | -1.040 | -637 | -596 | -704 | -704 | -749 | -720 | -923 | -1.062 | -1.051 |
| Net financials | 9.796 | 20.174 | -2.344 | 16.378 | 20.515 | 10.775 | 6.378 | 2.713 | 33.258 | -52.943 | 22.151 | 37.980 | 9.814 |
| Profit before tax | 9.001 | 19.278 | -3.300 | 15.338 | 19.878 | 10.179 | 4.701 | 2.009 | 32.509 | -53.663 | 21.229 | 36.918 | 8.763 |
| Tax | 2.257 | 4.730 | -715 | 3.389 | 4.384 | 2.249 | 987 | 769 | 7.033 | -11.863 | 4.882 | 8.381 | 2.392 |
| Net profit | 6.744 | 14.548 | -2.585 | 11.949 | 15.495 | 7.930 | 3.714 | 1.240 | 25.475 | -41.800 | 16.346 | 28.538 | 6.371 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 294.553 | 329.614 | 347.647 | 381.323 | 397.856 | 412.551 | 406.666 | 380.838 | 400.156 | 350.146 | 341.432 | 366.131 | 358.724 |
| Equity | 22.536 | 29.584 | 27.000 | 38.949 | 42.443 | 35.073 | 38.787 | 40.027 | 65.503 | 23.702 | 40.049 | 68.586 | 74.958 |
| Long-term debt | 1.924 | 0 | 0 | 0 | 0 | 0 | 8.000 | 8.105 | 8.220 | 8.324 | 8.561 | 8.910 | 9.155 |
| Short-term debt | 269.778 | 300.030 | 320.647 | 342.374 | 355.413 | 377.478 | 359.879 | 332.706 | 326.434 | 318.120 | 292.822 | 288.634 | 274.611 |
| Total debt | 271.702 | 300.030 | 320.647 | 342.374 | 355.413 | 377.478 | 367.879 | 340.811 | 334.654 | 326.444 | 301.383 | 297.544 | 283.766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lørdag den 5. juni IV ApS | Company | 33.3% | 33.3% | 2019 |
DXKOM II ApS | Company | 33.3% | 33.3% | 2015 |
ZEKOM II ApS | Company | 33.3% | 33.3% | 2012 |
LØRDAG DEN 5. JUNI II ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Iver Mogensen Jensen | Management | 0 companies |
| Kresten Lei | Chairman | 0 companies |
| Hans Christian Krogh | Board of Directors | 0 companies |
| Torben Krogh | Board of Directors | 0 companies |
| Martin Nis Lorenzen | Board of Directors | 0 companies |
| Marianne Christiansen | Board of Directors | 0 companies |