| Revenue | DKK 130K | -53% |
| EBITDA | DKK 4K | -98% |
| Net profit | DKK 3K | -97% |
| Total assets | DKK 581K | -17% |
| Equity | DKK 504K | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 393 | 839 | 320 | 419 | 175 | 147 | 104 | 473 | 244 | 172 | 279 | 221 | 275 | 130 |
| Staff expenses | -183 | -479 | -184 | -186 | -94 | -12 | -12 | -212 | -137 | -75 | -82 | -72 | -132 | -42 |
| EBITDA | 210 | 360 | 136 | 233 | 81 | 135 | 92 | 261 | 107 | 97 | 197 | 149 | 143 | 4 |
| Depreciation & amort. | -12 | -19 | -21 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | 341 | 116 | 201 | 81 | 135 | 92 | 261 | 107 | 97 | 197 | 149 | 143 | 4 |
| Net financials | -5 | -4 | -0 | -10 | -0 | -1 | -1 | -5 | -2 | -3 | -4 | -1 | -0 | 0 |
| Profit before tax | 193 | 337 | 116 | 192 | 81 | 134 | 91 | 256 | 105 | 94 | 192 | 148 | 143 | 4 |
| Tax | 48 | 87 | 28 | 45 | 18 | 29 | 20 | 56 | 23 | 21 | 42 | 33 | 31 | 1 |
| Net profit | 144 | 250 | 88 | 146 | 63 | 104 | 71 | 200 | 82 | 74 | 150 | 115 | 112 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 798 | 1.114 | 1.044 | 1.328 | 923 | 1.022 | 921 | 1.058 | 878 | 631 | 798 | 735 | 701 | 581 |
| Equity | 489 | 769 | 857 | 778 | 841 | 946 | 766 | 966 | 648 | 574 | 724 | 639 | 651 | 504 |
| Long-term debt | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 309 | 345 | 187 | 550 | 82 | 77 | 154 | 92 | 230 | 57 | 74 | 95 | 50 | 77 |
| Total debt | 309 | 345 | 187 | 550 | 82 | 77 | 154 | 92 | 230 | 57 | 74 | 95 | 50 | 77 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REGASI HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
FILAC Holding ApS | Company | 20.0% | 20.0% | 2020 |
TORBEN SCHIERMER HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
DANAMEX CONSULTING ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Mads Isager | Chief Executive Officer | 0 companies |
| Niels Christian Andersen | Chairman | 0 companies |
| Flemming Sølvstad Nielsen | Chairman | 0 companies |
| Torben Schiermer | Board of Directors | 0 companies |
| Claus Fischer | Board of Directors | 0 companies |
| Gitte Isager | Board of Directors | 0 companies |