| Revenue | DKK -382K | +224% |
| EBITDA | DKK -382K | -224% |
| Net profit | DKK -514K | -26% |
| Total assets | DKK 12,9M | +24% |
| Equity | DKK -2,5M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 8 | -45 | 209 | — | — | 402 | 189 | -106 | -90 | -224 | -118 | -382 |
| Staff expenses | -0 | -0 | -2 | -175 | -585 | -737 | -962 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11 | -29 | -47 | 34 | -138 | 43 | -560 | 189 | -106 | -90 | -224 | -118 | -382 |
| Depreciation & amort. | -9 | 1 | -0 | -0 | -0 | -0 | -44 | -180 | -200 | -201 | -167 | -219 | -165 |
| EBIT | 2 | -30 | -47 | 34 | -138 | 43 | -605 | 9 | -306 | -291 | -391 | -337 | -547 |
| Net financials | -1 | 0 | 20 | -100 | 255 | 349 | -451 | -116 | 379 | -681 | -60 | -71 | 33 |
| Profit before tax | 1 | -30 | -27 | -66 | 117 | 392 | -1.055 | -106 | 73 | -973 | -451 | -408 | -514 |
| Tax | -0 | -0 | -0 | -0 | -42 | -8 | -91 | 3 | -69 | -26 | 233 | -0 | -0 |
| Net profit | 1 | -30 | -27 | -66 | 159 | 399 | -964 | -109 | 142 | -947 | -684 | -408 | -514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 243 | 115 | 126 | 360 | 558 | 2.527 | 4.777 | 5.311 | 6.398 | 5.836 | 5.535 | 10.370 | 12.895 |
| Equity | 128 | 98 | 71 | 5 | 164 | 563 | -401 | -509 | -63 | -924 | -1.609 | -2.016 | -2.530 |
| Long-term debt | 90 | 0 | 0 | 0 | 0 | 0 | 4.950 | 5.650 | 6.150 | 6.568 | 7.018 | 12.291 | 15.288 |
| Short-term debt | 25 | 17 | 54 | 355 | 436 | 1.964 | 228 | 170 | 312 | 193 | 126 | 96 | 137 |
| Total debt | 115 | 17 | 54 | 355 | 436 | 1.964 | 5.178 | 5.820 | 6.462 | 6.760 | 7.144 | 12.387 | 15.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MiVat Holding ApS | Company | 100.0% | 90.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vater | Management | 0 companies |