| Revenue | DKK -6K | -48% |
| EBITDA | DKK -6K | +48% |
| Net profit | DKK -6K | -56% |
| Total assets | DKK 54K | +0% |
| Equity | DKK -32K | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 910 | -9 | -29 | -26 | — | -23 | -12 | -20 | -476 | -73 | -24 | -19 | -12 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.569.958 | -9 | -29 | -26 | -74 | -23 | -12 | -20 | -476 | -73 | -24 | -19 | -12 | -6 |
| Depreciation & amort. | -3.572.621 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.663 | -9 | -29 | -26 | -74 | -23 | -12 | -20 | -476 | -73 | -24 | -19 | -12 | -6 |
| Net financials | -808.650 | 294 | 258 | 243 | -5.639 | 400 | 550 | -1.202 | -741 | 6.286 | -3 | 7 | 8 | 0 |
| Profit before tax | 18.571 | 285 | 229 | 217 | -5.714 | 377 | 538 | -1.222 | -1.217 | 6.213 | -27 | -12 | -4 | -6 |
| Tax | 22.000 | -0 | -303 | 79 | 224 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.429 | 285 | 531 | 139 | -5.938 | 377 | 538 | -1.222 | -1.217 | 6.213 | -27 | -12 | -4 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.526 | 639 | 7.298 | 7.668 | 1.889 | 2.276 | 2.950 | 1.750 | 399 | 54 | 54 | 54 | 54 | 54 |
| Equity | 312 | 597 | 1.128 | 1.267 | -4.671 | -4.294 | -3.756 | -4.978 | -6.195 | 18 | -10 | -21 | -25 | -32 |
| Long-term debt | 5.066 | 0 | 0 | 0 | 0 | 0 | 0 | 6.537 | 6.537 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.148 | 43 | 6.170 | 6.401 | 6.560 | 6.570 | 6.706 | 191 | 58 | 36 | 63 | 75 | 79 | 85 |
| Total debt | 6.214 | 43 | 6.170 | 6.401 | 6.560 | 6.570 | 6.706 | 6.728 | 6.594 | 36 | 63 | 75 | 79 | 85 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2009 | — | — |
SP | Audit | 1998 | — | — |
PJ Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIL ApS | Company | 66.7% | 66.7% | 2009 |
| Individual | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Peter Lübeck | Management | 0 companies |
| Søren Peter Lund Andersen | Audit | 0 companies |
| Peter Johansen | Founder | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Torben Bechmann | Board of Directors | 0 companies |
| Knud Aage Johansen | Board of Directors | 0 companies |
| Ole Lykke Ravnsbo | Chairman | 0 companies |
| Torben Johansen | Board of Directors | 0 companies |