| Revenue | DKK -3K | -50% |
| EBITDA | DKK -3K | +50% |
| Net profit | DKK -3K | +50% |
| Total assets | DKK 125K | -3% |
| Equity | DKK 121K | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | 172 | 230 | -58 | -3 | -5 | -5 | -4 | -6 | -3 |
| Staff expenses | -219 | -197 | -186 | -229 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 144 | -25 | 44 | -287 | -3 | -5 | -5 | -4 | -6 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 144 | -25 | 44 | -287 | -3 | -5 | -5 | -4 | -6 | -3 |
| Net financials | 1 | -0 | -0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 |
| Profit before tax | 145 | -25 | 44 | -287 | -3 | -5 | -15 | -4 | -6 | -3 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 145 | -25 | 44 | -287 | -3 | -5 | -15 | -4 | -6 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 544 | 470 | 493 | 181 | 169 | 155 | 139 | 135 | 128 | 125 |
| Equity | 425 | 401 | 445 | 158 | 155 | 150 | 135 | 131 | 124 | 121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 119 | 69 | 49 | 23 | 14 | 5 | 4 | 4 | 4 | 4 |
| Total debt | 119 | 69 | 49 | 23 | 14 | 5 | 4 | 4 | 4 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Founder | Founder | 1995 | — | — |
RT Management | Management | 2015 | — | — |
CP Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 33.3% | 33.3% | 1995 | |
| Individual | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Megacon International AS | Founder | 0 companies |
| Ronny Totland | Management | 0 companies |
| Craig Peter Jenkins | Management | 0 companies |
| Philip James Franklin | Board of Directors | 0 companies |
| Asbjørn Geber | Chairman | 0 companies |