| Revenue | DKK -77K | -437% |
| EBITDA | DKK -541K | -17% |
| Net profit | DKK -1,1M | -126% |
| Total assets | DKK 4,3M | -17% |
| Equity | DKK 2,5M | +309% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -67 | -51 | -92 | 206 | 23 | -77 |
| Staff expenses | -0 | -30 | -15 | -467 | -486 | -464 |
| EBITDA | -67 | -81 | -107 | -261 | -463 | -541 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -468 |
| EBIT | -67 | -81 | -107 | -261 | -463 | -1.010 |
| Net financials | -197 | -149 | -146 | -148 | -169 | -51 |
| Profit before tax | -264 | -230 | -252 | -409 | -632 | -1.060 |
| Tax | -61 | -102 | -133 | -110 | -152 | 27 |
| Net profit | -204 | -128 | -119 | -299 | -481 | -1.087 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.579 | 4.705 | 4.706 | 4.922 | 5.259 | 4.350 |
| Equity | -154 | -282 | -401 | -700 | -1.181 | 2.467 |
| Long-term debt | 25 | 58 | 58 | 0 | 0 | 0 |
| Short-term debt | 4.430 | 4.584 | 4.577 | 5.193 | 6.006 | 1.422 |
| Total debt | 4.455 | 4.642 | 4.635 | 5.193 | 6.006 | 1.422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KVADRAT A/S | Company | 66.7% | 66.7% | 2024 |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Madsen | Management | 0 companies |
| Henrik Emil Qvist | Board of Directors | 0 companies |
| Charlotte Bastholm Skjold | Chairman | 0 companies |
| Christian Baum Blaakær | Chairman | 0 companies |
| Helle Graabæk | Board of Directors | 0 companies |
| Nicolae Gheorghe Tuns | Board of Directors | 0 companies |
| Trine Neimann-Platz | Board of Directors | 0 companies |
| Anders Byriel | Board of Directors | 0 companies |
| Claus Mølgaard | Board of Directors | 0 companies |