| Revenue | DKK 1,7M | -34% |
| EBITDA | DKK -36K | -112% |
| Net profit | DKK -35K | -119% |
| Total assets | DKK 1,2M | -41% |
| Equity | DKK 307K | -38% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.563 | 2.809 | 2.628 | 2.566 | 1.681 |
| Staff expenses | -2.625 | -2.505 | -2.276 | -2.269 | -1.717 |
| EBITDA | -62 | 304 | 352 | 297 | -36 |
| Depreciation & amort. | -68 | -60 | -44 | -38 | -9 |
| EBIT | -131 | 245 | 308 | 259 | -45 |
| Net financials | -13 | -4 | 1 | -3 | -1 |
| Profit before tax | -144 | 241 | 309 | 255 | -45 |
| Tax | -39 | 56 | 67 | 71 | -10 |
| Net profit | -105 | 185 | 241 | 184 | -35 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.217 | 1.292 | 1.610 | 1.976 | 1.173 |
| Equity | 201 | 385 | 442 | 492 | 307 |
| Long-term debt | 41 | 82 | 66 | 73 | 0 |
| Short-term debt | 975 | 824 | 1.102 | 1.412 | 867 |
| Total debt | 1.016 | 906 | 1.168 | 1.484 | 867 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MI Management | Management | 2007 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Individual | 25–33.32% | 25–33.32% | 2025 | |
| Individual | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michal Ingo Simonsen | Management | 0 companies |