| Revenue | DKK 50,3M | -26% |
| EBITDA | DKK 16,9M | -49% |
| Net profit | DKK 46,1M | -22% |
| Total assets | DKK 100,9M | -5% |
| Equity | DKK 82,7M | +1% |
| Employees | 42 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 651 | 804 | 5.903 | 5.617 | 15.978 | 29.082 | 23.656 | 31.224 | 33.184 | 39.792 | 60.053 | 68.053 | 50.308 |
| Staff expenses | -571 | -510 | -3.496 | -3.029 | -11.211 | -16.029 | -15.491 | -19.042 | -18.950 | -23.089 | -30.661 | -35.229 | -33.426 |
| EBITDA | 80 | 294 | 2.406 | 2.588 | 4.766 | 13.053 | 8.165 | 12.182 | 14.234 | 16.703 | 29.392 | 32.824 | 16.881 |
| Depreciation & amort. | -50 | -55 | -431 | -656 | -1.247 | -1.957 | -2.374 | -2.405 | -2.419 | -2.253 | -2.219 | -2.094 | -2.492 |
| EBIT | 30 | 239 | 1.976 | 1.932 | 3.519 | 11.096 | 5.791 | 9.777 | 11.815 | 14.450 | 27.173 | 30.729 | 14.389 |
| Net financials | 176 | 141 | 1.776 | 2.081 | 2.086 | 6.201 | 3.617 | 5.686 | 11.098 | 14.772 | 24.623 | 35.594 | 34.570 |
| Profit before tax | 206 | 380 | 3.752 | 4.013 | 5.605 | 17.297 | 9.408 | 15.462 | 22.914 | 29.222 | 51.805 | 66.369 | 49.433 |
| Tax | -0 | -0 | -31 | -209 | 804 | 2.442 | 1.262 | 2.158 | 2.600 | 3.190 | 6.154 | 6.929 | 3.290 |
| Net profit | 206 | 380 | 3.783 | 4.222 | 4.801 | 14.856 | 8.146 | 13.304 | 20.314 | 26.032 | 45.651 | 59.440 | 46.144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 624 | 1.182 | 9.848 | 13.859 | 14.981 | 26.338 | 21.174 | 27.306 | 40.511 | 43.926 | 71.818 | 106.725 | 100.950 |
| Equity | -43 | 337 | 6.227 | 10.582 | 10.078 | 20.116 | 14.610 | 18.859 | 27.130 | 36.085 | 57.508 | 81.575 | 82.667 |
| Long-term debt | 30 | 49 | 153 | 500 | 219 | 0 | 0 | 58 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 637 | 796 | 3.468 | 2.777 | 4.684 | 6.222 | 6.564 | 8.389 | 13.381 | 7.842 | 14.310 | 24.313 | 18.203 |
| Total debt | 667 | 845 | 3.621 | 3.277 | 4.903 | 6.222 | 6.564 | 8.447 | 13.381 | 7.842 | 14.310 | 24.313 | 18.203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2009 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTIPLIKATOR INVEST ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ishøj Hjorth Kristiansen | Chief Executive Officer | 0 companies |
| Claus Rosenfeldt | Chairman | 0 companies |
| Morten Berg Simonsen | Board of Directors | 0 companies |
| Jan Vincent Stysiek | Board of Directors | 0 companies |
| Christian Bring | Chairman | 0 companies |
| Claus Bøgeskov Larsen | Deputy Chairman | 0 companies |
| Jens Julius Lundtorp Olsen | Board of Directors | 0 companies |