| Revenue | DKK -3,7M | -231% |
| EBITDA | DKK -10,3M | -243% |
| Net profit | DKK -75K | -122% |
| Total assets | DKK 34,6M | +62% |
| Equity | DKK 2,6M | -3% |
| Employees | 41 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | -6 | -4 | -4 | -2 | -7 | -15 | 1.378 | 5.156 | 2.848 | -3.733 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.587 | -3.134 | -5.849 | -6.563 |
| EBITDA | -5 | -5 | -6 | -4 | -4 | -2 | -7 | -15 | -210 | 2.022 | -3.001 | -10.296 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -110 | -238 | -247 | -367 |
| EBIT | -5 | -5 | -6 | -4 | -4 | -2 | -7 | -15 | -320 | 1.784 | -3.248 | -10.663 |
| Net financials | 0 | -1 | 0 | 0 | 0 | -0 | -0 | -0 | -69 | -209 | 2.730 | 8.470 |
| Profit before tax | -5 | -6 | -6 | -4 | -4 | -2 | -7 | -15 | -389 | 1.575 | -518 | -2.193 |
| Tax | -1 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | 285 | -867 | -2.118 |
| Net profit | -4 | -6 | -4 | -4 | -4 | -2 | -7 | -15 | -389 | 1.290 | 349 | -75 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48 | 47 | 46 | 46 | 38 | 37 | 174 | 813 | 4.248 | 12.037 | 21.347 | 34.636 |
| Equity | 46 | 40 | 37 | 32 | 28 | 26 | 19 | 3 | -386 | 904 | 2.703 | 2.628 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.000 | 2.000 | 2.000 | 2.850 |
| Short-term debt | 2 | 7 | 9 | 13 | 11 | 12 | 155 | 810 | 2.634 | 8.974 | 16.396 | 28.928 |
| Total debt | 2 | 7 | 9 | 13 | 11 | 12 | 155 | 810 | 4.634 | 10.974 | 18.396 | 31.778 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MH Management | Management | 2021 | — | — |
MM Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIRO HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
KERSTENS HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
Marc Meldgaard Holding ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Møller Kerstens | Chief Executive Officer | 0 companies |
| Michael Holm Rossen | Management | 0 companies |
| Marc Meldgaard Andersen | Management | 0 companies |