| Revenue | DKK 0 | — |
| EBITDA | DKK -438K | +4% |
| Net profit | DKK -201K | -35% |
| Total assets | DKK 119,9M | +8% |
| Equity | DKK 84,5M | +10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 4.725 | 80 | 19 | 441 | 216 | 2.310 | 658 | 2.729 | 10 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.737 | -4.920 | -3.358 |
| EBITDA | -91 | -269 | 3.823 | -97 | -171 | 163 | 53 | 2.092 | 328 | 2.376 | -481 | -329 | -457 | -438 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -91 | -269 | 3.823 | -97 | -171 | 163 | 53 | 2.092 | 328 | 2.376 | -481 | -329 | -457 | -438 |
| Net financials | -434 | -348 | -182 | -228 | -206 | -371 | -656 | -804 | -1.003 | -1.488 | -9 | 12 | 10 | 2 |
| Profit before tax | -525 | -617 | 3.640 | -325 | -377 | -209 | -603 | 1.288 | -675 | 888 | -490 | -317 | -447 | -436 |
| Tax | -461 | -147 | -1.347 | -318 | -200 | -46 | -106 | 374 | -564 | -212 | -1.188 | -364 | -298 | -236 |
| Net profit | -64 | -471 | 4.987 | -6 | -177 | -163 | -497 | 914 | -111 | 1.100 | 698 | 47 | -149 | -201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.675 | 14.665 | 22.752 | 18.142 | 22.151 | 29.250 | 32.843 | 40.336 | 52.955 | 67.120 | 88.486 | 100.455 | 111.375 | 119.945 |
| Equity | 329 | 12.415 | 17.402 | 12.671 | 12.494 | 12.331 | 11.833 | 12.747 | 12.636 | 13.736 | 60.426 | 60.473 | 76.895 | 84.453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 17.981 | 18.533 | 19.809 | 19.809 |
| Short-term debt | 13.083 | 1.564 | 5.350 | 5.471 | 8.898 | 14.909 | 18.417 | 23.444 | 35.004 | 45.899 | 777 | 10.020 | 1.009 | 592 |
| Total debt | 13.083 | 1.564 | 5.350 | 5.471 | 8.898 | 14.909 | 18.417 | 23.517 | 35.004 | 45.899 | 18.759 | 28.553 | 20.818 | 20.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2004 | — | — |
HU Audit | Audit | 2004 | — | — |
KG Management | Management | 2021 | — | — |
NO Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2008 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIPSALUS HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Klaus Gregorius | Management | 0 companies |
| Nicolas Otto Krogh | Chief Executive Officer | 0 companies |
| Jesper Svenning Kristensen | Board of Directors | 0 companies |
| Jens Peter Toft | Chairman | 0 companies |
| Michael Ahm | Deputy Chairman | 0 companies |
| Frank Andersen | Board of Directors | 0 companies |
| Hans Henrik Bøving | Board of Directors | 0 companies |
| Carsten Wendt | Board of Directors | 0 companies |
| Claus Christian Bayer | Board of Directors | 0 companies |
| Kent Qvistorff | Board of Directors | 0 companies |
| Michael Vinther | Board of Directors | 0 companies |
| Tor Bloch | Board of Directors | 0 companies |
| Peter Jannek Egegård Hansen | Board of Directors | 0 companies |
| Bo Jesper Hansen | Board of Directors | 0 companies |