| Revenue | DKK 14,2M | -15% |
| EBITDA | DKK 2M | -55% |
| Net profit | DKK 97K | -95% |
| Total assets | DKK 27,9M | +4% |
| Equity | DKK 7,7M | +1% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 27.573 | 29.142 | 24.904 | 13.195 | 16.709 | 14.174 |
| Staff expenses | -22.944 | -25.564 | -24.613 | -18.470 | -12.281 | -12.193 |
| EBITDA | 4.630 | 3.578 | 292 | -5.275 | 4.429 | 1.981 |
| Depreciation & amort. | -1.667 | -1.538 | -1.605 | -1.395 | -1.132 | -823 |
| EBIT | 2.963 | 2.040 | -1.313 | -6.670 | 3.297 | 1.158 |
| Net financials | -520 | -663 | -605 | -934 | -1.175 | -1.014 |
| Profit before tax | 2.443 | 1.377 | -1.919 | -7.605 | 2.123 | 144 |
| Tax | 511 | 349 | -474 | -970 | 149 | 47 |
| Net profit | 1.932 | 1.028 | -1.444 | -6.634 | 1.974 | 97 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 31.188 | 33.109 | 33.918 | 29.622 | 26.884 | 27.936 |
| Equity | 12.710 | 13.738 | 12.294 | 5.659 | 7.633 | 7.730 |
| Long-term debt | 1.952 | 1.371 | 8.452 | 5.407 | 6.002 | 6.095 |
| Short-term debt | 15.361 | 16.550 | 12.196 | 18.556 | 13.249 | 14.112 |
| Total debt | 17.312 | 17.921 | 20.648 | 23.963 | 19.251 | 20.206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2018 | — | — |
KH | Founder | 2005 | — | — |
JJ Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Irene Jørgensen | Management | 0 companies |
| Kurt Henrik Østergaard Kræmmer | Founder | 0 companies |
| Jens Jørgen Astrup | Founder | 0 companies |