| Revenue | DKK 16,8M | -17% |
| EBITDA | DKK 1,6M | -65% |
| Net profit | DKK -1,5M | -2387% |
| Total assets | DKK 23,9M | -20% |
| Equity | DKK 1,1M | -57% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.642 | 16.086 | 19.363 | 21.242 | — | 23.126 | 25.293 | 20.941 | 24.768 | 19.405 | 23.922 | 23.824 | 20.286 | 16.840 |
| Staff expenses | -12.439 | -14.285 | -15.250 | -16.707 | -16.380 | -17.624 | -20.374 | -22.310 | -20.950 | -18.623 | -17.789 | -17.698 | -15.849 | -15.280 |
| EBITDA | 2.203 | 1.801 | 4.113 | 4.535 | 3.672 | 5.502 | 4.919 | -1.369 | 3.818 | 783 | 6.134 | 6.125 | 4.436 | 1.561 |
| Depreciation & amort. | 997 | 728 | 1.495 | -2.077 | -2.657 | -2.017 | -2.489 | -2.533 | -2.398 | -2.268 | -2.528 | -2.451 | -2.384 | -1.981 |
| EBIT | 1.206 | 1.073 | 2.618 | 2.458 | 1.015 | 3.485 | 2.430 | -3.902 | 1.420 | -1.485 | 3.606 | 3.675 | 2.052 | -420 |
| Net financials | -654 | -664 | -894 | -1.122 | -961 | -827 | -905 | -1.020 | -1.009 | -1.047 | -1.025 | -1.362 | -1.942 | -1.472 |
| Profit before tax | 552 | 409 | 1.724 | 1.335 | 55 | 2.659 | 1.525 | -4.921 | 412 | -2.532 | 2.581 | 2.313 | 110 | -1.892 |
| Tax | 146 | 99 | 414 | 240 | -68 | 584 | 327 | -1.062 | 96 | -552 | 575 | 533 | 45 | -399 |
| Net profit | 406 | 310 | 1.310 | 1.095 | 122 | 2.075 | 1.197 | -3.860 | 316 | -1.980 | 2.006 | 1.780 | 65 | -1.493 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.324 | 19.588 | 22.708 | 27.827 | 24.692 | 29.355 | 36.795 | 33.307 | 28.173 | 31.324 | 33.296 | 31.566 | 29.673 | 23.880 |
| Equity | 2.043 | 2.544 | 3.605 | 3.700 | 3.322 | 5.397 | 4.994 | 1.135 | 1.451 | -629 | 1.377 | 2.957 | 2.622 | 1.129 |
| Long-term debt | 2.320 | 3.892 | 3.677 | 7.667 | 6.170 | 7.129 | 10.874 | 9.395 | 7.565 | 14.402 | 14.913 | 12.530 | 9.137 | 7.779 |
| Short-term debt | 11.960 | 13.075 | 14.937 | 15.730 | 14.461 | 15.821 | 19.659 | 22.571 | 18.855 | 17.552 | 16.681 | 15.238 | 17.029 | 14.485 |
| Total debt | 14.281 | 16.968 | 18.614 | 23.398 | 20.631 | 22.951 | 30.533 | 31.966 | 26.421 | 31.953 | 31.594 | 27.768 | 26.165 | 22.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Management | Management | 2006 | — | — |
FB | Audit | 1980 | — | — |
MF Management | Management | 2025 | — | — |
FB Management | Management | 1980 | — | — |
NS Management | Management | 1980 | — | — |
NA Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Audit | 1980 | — | — | |
KK Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1980 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMN HOLDING AF 2011 ApS | Company | 90.0% | 90.0% | 2011 |
MF Development ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Brøchner | Management | 0 companies |
| Find Brødsgaard Schmidt | Audit | 0 companies |
| Michael Friis | Management | 0 companies |
| Frede Bundgaard Hansen | Management | 0 companies |
| Nis Steffensen | Management | 0 companies |
| Niels Anker Hansen | Chief Executive Officer | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kenneth Kehman | Management | 0 companies |
| Mette Evald Houlberg | Board of Directors | 0 companies |
| Claus Berner Nielsen | Chairman | 0 companies |
| Jørgen Bundgaard Hansen | Board of Directors | 0 companies |
| Poul Bundgaard | Board of Directors | 0 companies |
| Jesper Knudsen | Chairman | 0 companies |
| Inge Evald | Chairman | 0 companies |
| Erik From Jacobsen | Board of Directors | 0 companies |
| Flemming Stig Hansen | Board of Directors | 0 companies |
| Ib Johannes Wolf | Board of Directors | 0 companies |
| Suzette Demediuk Steen Nielsen | Board of Directors | 0 companies |
| Henrik Friis Nyegaard | Board of Directors | 0 companies |
| Michael Norderø Vaag | Chairman | 0 companies |
| Linette Højbert | Board of Directors | 0 companies |
| Ellen Hedeager Hansen | Board of Directors | 0 companies |
| Jytte Steffensen | Board of Directors | 0 companies |
| Lars Evald | Chairman | 0 companies |
| Robert Byriel Riedel | Chairman | 0 companies |
| Lars Ryholl | Chairman | 0 companies |
| Hans Jørgen Bechsøfft | Board of Directors | 0 companies |
| Lærke Bennike Schmidt | Chairman | 0 companies |