| Revenue | DKK 560K | -18610% |
| EBITDA | DKK -525K | +27% |
| Net profit | DKK -526K | +41% |
| Total assets | DKK 18,3M | -26% |
| Equity | DKK 15,4M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 510 | 3.092 | 1.575 | 1.271 | 1.382 | 1.081 | 1.046 | -562 | 6.131 | 972 | -1.052 | -3 | 560 |
| Staff expenses | -583 | -632 | -609 | -607 | -603 | -198 | -410 | -1.534 | -605 | -603 | -712 | -704 | -775 |
| EBITDA | -73 | 2.460 | 966 | 663 | 780 | 882 | 636 | -2.097 | 5.526 | 369 | -1.764 | -720 | -525 |
| Depreciation & amort. | -20 | -26 | -26 | -25 | -19 | -7 | -11 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | -93 | 2.434 | 940 | 639 | 760 | 876 | 625 | -2.107 | 5.516 | 359 | -1.764 | -720 | -525 |
| Net financials | -148 | -139 | -222 | -244 | -396 | -560 | -603 | -2.413 | -1.814 | -1.233 | -884 | -1.683 | -249 |
| Profit before tax | -121 | 2.295 | 717 | 394 | 365 | 315 | 23 | -4.520 | 3.702 | -874 | -2.648 | -1.603 | -774 |
| Tax | 60 | 471 | 179 | 4 | 11 | 43 | -61 | -747 | 819 | -203 | -261 | -716 | -247 |
| Net profit | -181 | 1.824 | 539 | 390 | 354 | 272 | 83 | -3.772 | 2.883 | -671 | -2.387 | -887 | -526 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.609 | 10.676 | 14.573 | 19.545 | 26.719 | 30.198 | 32.770 | 29.823 | 35.159 | 32.877 | 29.964 | 24.606 | 18.325 |
| Equity | 622 | 2.446 | 2.985 | 3.375 | 3.729 | 4.001 | 4.085 | 312 | 10.695 | 10.024 | 7.638 | 15.939 | 15.413 |
| Long-term debt | 3.517 | 3.978 | 5.944 | 5.566 | 10.215 | 9.681 | 9.051 | 7.964 | 7.864 | 6.937 | 7.119 | 3.386 | 1.144 |
| Short-term debt | 2.470 | 3.501 | 4.735 | 9.659 | 11.724 | 15.305 | 18.454 | 20.890 | 14.950 | 14.344 | 13.897 | 4.646 | 1.381 |
| Total debt | 5.987 | 7.479 | 10.679 | 15.226 | 21.939 | 24.986 | 27.505 | 28.854 | 22.815 | 21.281 | 21.016 | 8.032 | 2.526 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M HJORT INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Ivan Hjort | Management | 0 companies |
| Henrik Hjort | Chairman | 0 companies |
| Charlotte Hjort | Board of Directors | 0 companies |
| Benni Josiasen Hansen | Board of Directors | 0 companies |