| Revenue | DKK 246K | -165% |
| EBITDA | DKK -19K | +96% |
| Net profit | DKK -102K | +89% |
| Total assets | DKK 4,2M | +50% |
| Equity | DKK -522K | -24% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 313 | -1.076 | -794 | -1.026 | -1.669 | -377 | 246 |
| Staff expenses | -0 | -38 | -176 | -1 | -65 | -110 | -265 |
| EBITDA | 313 | -1.114 | -970 | -1.028 | -1.734 | -487 | -19 |
| Depreciation & amort. | -0 | -0 | -3 | -60 | -63 | -91 | -91 |
| EBIT | 313 | -1.115 | -973 | -1.088 | -1.797 | -578 | -110 |
| Net financials | -6 | -29 | -42 | -44 | -124 | -363 | -114 |
| Profit before tax | -318 | -1.143 | -1.015 | -1.132 | -1.921 | -941 | -224 |
| Tax | -70 | -179 | -294 | 543 | -0 | -0 | -122 |
| Net profit | -248 | -964 | -721 | -1.675 | -1.921 | -941 | -102 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 977 | 2.133 | 1.869 | 1.433 | 1.060 | 2.777 | 4.153 |
| Equity | -198 | -1.162 | -1.883 | -3.558 | -5.480 | -421 | -522 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.175 | 3.295 | 3.752 | 4.991 | 6.539 | 3.197 | 4.675 |
| Total debt | 1.175 | 3.295 | 3.752 | 4.991 | 6.539 | 3.197 | 4.675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
La Digue Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Iben Madsen Johannesen | Chief Executive Officer | 0 companies |
| Hanne Ekfeldt Boutrup | Board of Directors | 0 companies |
| Per Johannesen Madsen | Chairman | 0 companies |