| Revenue | DKK 1,5M | -54% |
| EBITDA | DKK -856K | -1426% |
| Net profit | DKK -953K | -1183% |
| Total assets | DKK 650K | -68% |
| Equity | DKK -284K | -142% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.150 | 2.783 | 3.172 | 3.842 | 4.303 | 4.330 | 2.865 | 3.080 | 2.896 | 3.694 | 4.240 | 3.164 | 3.173 | 1.470 |
| Staff expenses | -4.665 | -2.996 | -2.999 | -3.842 | -4.174 | -3.771 | -2.918 | -3.422 | -2.922 | -2.693 | -3.007 | -2.756 | -3.229 | -2.326 |
| EBITDA | 485 | -213 | 173 | 1 | 129 | 559 | -53 | -342 | -27 | 1.000 | 1.234 | 407 | -56 | -856 |
| Depreciation & amort. | -453 | -229 | -127 | -187 | -81 | -70 | -75 | -132 | -135 | -137 | -108 | -71 | -16 | -17 |
| EBIT | 32 | -442 | 46 | -186 | 48 | 489 | -128 | -474 | -161 | 863 | 1.125 | 336 | -72 | -873 |
| Net financials | -26 | -38 | -45 | -31 | -59 | -84 | -74 | -108 | -102 | -54 | -19 | -6 | -15 | -41 |
| Profit before tax | 6 | -479 | 2 | -217 | -11 | 405 | -202 | -582 | -264 | 809 | 1.106 | 330 | -87 | -915 |
| Tax | 27 | -314 | 18 | -47 | 11 | 120 | -37 | -119 | -47 | 185 | 245 | 74 | -13 | 39 |
| Net profit | -20 | -348 | -16 | -170 | -22 | 285 | -165 | -463 | -216 | 625 | 861 | 257 | -74 | -953 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.810 | 1.365 | 1.086 | 1.110 | 1.196 | 1.075 | 1.609 | 1.121 | 2.001 | 1.485 | 2.544 | 2.922 | 2.045 | 650 |
| Equity | 134 | -214 | -230 | -400 | -422 | -137 | -302 | -765 | -982 | -357 | 504 | 761 | 670 | -284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.676 | 1.578 | 1.316 | 1.510 | 1.618 | 1.211 | 1.911 | 1.886 | 2.982 | 1.842 | 2.039 | 2.161 | 1.376 | 933 |
| Total debt | 1.676 | 1.578 | 1.316 | 1.510 | 1.618 | 1.211 | 1.911 | 1.886 | 2.982 | 1.842 | 2.039 | 2.161 | 1.376 | 933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KM Management | Management | 2002 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MILAMI ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ulla Keto | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Mikael Hvorslev Balle | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Lars Hyldahl Sørensen | Board of Directors | 0 companies |
| Jo-Ann Mitzi Svenstrup | Board of Directors | 0 companies |
| Arne Munch Lendal | Board of Directors | 0 companies |
| Bo Christiansen | Chairman | 0 companies |
| Peter Vinther Bjerregaard | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |