| Revenue | DKK 3,1M | -7% |
| EBITDA | DKK 729K | +14% |
| Net profit | DKK 524K | +88% |
| Total assets | DKK 3,6M | +22% |
| Equity | DKK 2M | +14% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.690 | 2.484 | 2.114 | 3.870 | 2.547 | 3.224 | 3.297 | 4.499 | 2.159 | 3.064 | 2.843 | 3.374 | 3.123 |
| Staff expenses | -1.004 | -1.680 | -1.576 | -2.419 | -2.119 | -2.306 | -2.295 | -2.521 | -1.906 | -2.246 | -2.403 | -2.190 | -1.971 |
| EBITDA | 345 | 218 | 538 | 258 | 428 | 917 | 1.002 | 1.978 | 253 | 819 | 439 | 643 | 729 |
| Depreciation & amort. | -87 | -113 | -71 | -77 | -90 | -97 | -97 | -109 | -109 | -109 | -109 | -213 | -83 |
| EBIT | 258 | 105 | 467 | 181 | 338 | 821 | 905 | 1.868 | 143 | 709 | 330 | 430 | 646 |
| Net financials | -15 | -12 | -13 | -6 | -11 | -2 | -1 | -8 | -7 | -3 | -14 | -51 | -11 |
| Profit before tax | 243 | 92 | 454 | 175 | 327 | 822 | 904 | 1.860 | 136 | 706 | 316 | 379 | 635 |
| Tax | 68 | 28 | 105 | 14 | 68 | 152 | 205 | 391 | 35 | 166 | 85 | 100 | 111 |
| Net profit | 171 | 50 | 350 | 162 | 259 | 670 | 699 | 1.469 | 101 | 540 | 231 | 279 | 524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 779 | 850 | 1.016 | 1.237 | 1.194 | 1.921 | 1.588 | 2.745 | 2.532 | 2.888 | 2.786 | 2.917 | 3.555 |
| Equity | 361 | 411 | 662 | 823 | 1.000 | 1.670 | 1.669 | 2.938 | 1.570 | 2.009 | 1.700 | 1.748 | 1.993 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266 | 266 |
| Short-term debt | 388 | 409 | 324 | 384 | 164 | 251 | -81 | -193 | 962 | 879 | 1.086 | 902 | 1.295 |
| Total debt | 388 | 409 | 324 | 384 | 164 | 251 | -81 | -193 | 962 | 879 | 1.086 | 1.169 | 1.561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Founder | Founder | 2007 | — | — |
AG Management | Management | 2021 | — | — |
KM | Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Impact Holding ApS | Company | 50.0% | 50.0% | 2015 |
MAEM Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mihai Ian Stoian | Founder | 0 companies |
| Aske Gynther | Management | 0 companies |
| Kaj Michael Tolver Jensen | Audit | 0 companies |
| Karsten Brask Fischer | Chairman | 0 companies |
| Adina Maria Stoian | Board of Directors | 0 companies |