| Revenue | DKK 161K | +35% |
| EBITDA | DKK 161K | +35% |
| Net profit | DKK 4,6M | +934% |
| Total assets | DKK 28M | +19% |
| Equity | DKK 25,8M | +22% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 189 | 182 | 171 | 119 | 161 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 189 | 182 | 171 | 119 | 161 |
| Depreciation & amort. | -209 | -242 | -251 | -226 | -172 |
| EBIT | -19 | -60 | -80 | -107 | -11 |
| Net financials | 2.012 | 5.955 | 8.915 | 547 | 4.576 |
| Profit before tax | 1.993 | 5.896 | 8.835 | 440 | 4.564 |
| Tax | -24 | -38 | -6 | -4 | -32 |
| Net profit | 2.017 | 5.934 | 8.841 | 444 | 4.596 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.351 | 23.968 | 22.541 | 23.425 | 27.985 |
| Equity | 11.065 | 20.629 | 20.714 | 21.159 | 25.754 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.120 | 3.210 | 1.727 | 2.217 | 2.213 |
| Total debt | 2.120 | 3.210 | 1.727 | 2.217 | 2.213 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MI Management | Management | 2026 |
JK Management | Management | 2007 |
MN Management | Management | 2026 |
| Former (2) | ||
KK Management | Management | 2007 – 2026 |
NH Management | Management | 2007 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Board of Directors | 2023 – 2025 | |
| Chairman | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ibinger | Management | 0 companies |
| Kim Kristensen | Management | 0 companies |
| Jan Kristensen | Management | 0 companies |
| Mads Nesager Røge | Management | 0 companies |
| Niels Heidtmann | Management | 0 companies |
| Wolfgang Rainer | Chairman | 0 companies |
| Johan Van Der Biest | Board of Directors | 0 companies |
| Henrik Gert Jensen | Board of Directors | 0 companies |
| Andreas Christensen | Board of Directors | 0 companies |
| Henrik Dietrichsen | Chairman | 0 companies |