| Revenue | DKK 890K | -20% |
| EBITDA | DKK 56K | -81% |
| Net profit | DKK -188K | -596% |
| Total assets | DKK 5,9M | +6% |
| Equity | DKK 1,6M | -10% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 948 | 709 | 929 | 1.105 | 890 |
| Staff expenses | -728 | -738 | -734 | -811 | -834 |
| EBITDA | 220 | -29 | 195 | 294 | 56 |
| Depreciation & amort. | -81 | -81 | -69 | -68 | -68 |
| EBIT | 139 | -111 | 126 | 226 | -12 |
| Net financials | -99 | -84 | -95 | -180 | -229 |
| Profit before tax | 39 | -195 | 31 | 46 | -241 |
| Tax | 9 | -43 | 7 | 8 | -53 |
| Net profit | 31 | -152 | 24 | 38 | -188 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.051 | 6.270 | 5.989 | 5.625 | 5.936 |
| Equity | 1.880 | 1.728 | 1.753 | 1.791 | 1.603 |
| Long-term debt | 1.978 | 1.838 | 1.726 | 1.619 | 1.494 |
| Short-term debt | 2.040 | 2.595 | 2.394 | 2.091 | 2.769 |
| Total debt | 4.018 | 4.432 | 4.120 | 3.710 | 4.263 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MI Founder | Founder | 2000 |
OE Management | Management | 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2000 | |
| Former (1) | ||
| Board of Directors | 2000 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Motorgården I/S | Founder | 0 companies |
| Ole Ellern Jensen | Management | 0 companies |
| Flemming Høgdahl Jensen | Board of Directors | 0 companies |
| Kaj Rasmussen | Chairman | 0 companies |