| Revenue | DKK 54K | +3156% |
| EBITDA | DKK 47K | +3550% |
| Net profit | DKK 35K | +496% |
| Total assets | DKK 475K | +5% |
| Equity | DKK 453K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 807 | 1.155 | 79 | 202 | -47 | 2 | 54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -134 | -981 | -833 | -90 | -1 | -3 | -6 |
| EBITDA | -9 | 15 | -11 | -12 | -13 | -13 | -13 | 670 | 173 | -765 | 113 | -48 | -1 | 47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -24 | -24 | -6 | -6 | -6 | -6 | -0 |
| EBIT | -9 | 15 | -11 | -12 | -13 | -13 | -13 | 646 | 149 | -772 | 106 | -54 | -8 | 47 |
| Net financials | -172 | 0 | 1 | 6 | 34 | 0 | -0 | -471 | -14 | -5 | -3 | -3 | -2 | -2 |
| Profit before tax | -181 | 15 | -10 | -6 | 21 | -13 | -13 | 175 | 134 | -777 | 103 | -57 | -10 | 45 |
| Tax | -0 | -0 | -3 | -0 | 5 | -3 | -3 | 38 | 33 | -166 | 23 | -14 | -1 | 10 |
| Net profit | -181 | 15 | -8 | -6 | 16 | -10 | -11 | 137 | 101 | -611 | 80 | -43 | -9 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.155 | 1.143 | 1.059 | 1.194 | 1.087 | 1.075 | 1.039 | 1.441 | 1.370 | 646 | 987 | 478 | 452 | 475 |
| Equity | 1.093 | 1.066 | 1.058 | 1.194 | 784 | 775 | 764 | 901 | 1.002 | 390 | 470 | 427 | 418 | 453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290 | 10 | 7 | 418 | 42 | 34 | 3 |
| Short-term debt | 61 | -76 | 1 | 0 | 302 | 300 | 275 | 250 | 358 | 248 | 99 | 9 | 0 | 18 |
| Total debt | 61 | -76 | 1 | 0 | 302 | 300 | 275 | 540 | 368 | 256 | 517 | 51 | 34 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ib Jørgensen | Management | 0 companies |