| Revenue | DKK 1,2M | -78% |
| EBITDA | DKK 765K | -86% |
| Net profit | DKK 765K | -86% |
| Total assets | DKK 880K | +121% |
| Equity | DKK 1M | — |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 907 | 142 | 484 | 264 | 250 | 250 | 5.410 | 1.185 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -185 |
| EBITDA | — | 324 | 142 | 484 | 264 | 250 | 250 | 5.410 | 765 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 324 | 142 | 484 | 264 | 250 | 250 | 5.410 | 765 |
| Net financials | 0 | -283 | -187 | -285 | -444 | -5.547 | -1.369 | 0 | 0 |
| Profit before tax | — | 41 | -45 | 199 | -179 | -5.296 | -1.119 | 5.410 | 765 |
| Tax | -0 | -1 | 32 | 10 | -17 | -1.165 | -380 | -0 | -0 |
| Net profit | — | 42 | -77 | 188 | -162 | -4.131 | -738 | 5.410 | 765 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.618 | 13.695 | 13.819 | 14.213 | 14.442 | 9.439 | 8.076 | 398 | 880 |
| Equity | -77 | -36 | -112 | 76 | -86 | -4.217 | -5.580 | 0 | 1.015 |
| Long-term debt | 12.531 | 12.701 | 13.435 | 13.591 | 13.664 | 12.898 | 12.898 | 398 | -135 |
| Short-term debt | 1.127 | 952 | 382 | 432 | 694 | 587 | 587 | 0 | 0 |
| Total debt | 13.658 | 13.652 | 13.817 | 14.023 | 14.358 | 13.486 | 13.486 | 398 | -135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 2011 | — | — |
MI Management | Management | 2014 | — | — |
TF Management | Management | 2018 | — | — |
TU Management | Management | 2017 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2019 | |
Sydhavskompagniet ApS | Company | 100.0% | 100.0% | 2021 |
Fair 1 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Fauerholm Christensen | Management | 0 companies |
| Michael Ib | Management | 0 companies |
| Thomas Falther | Management | 0 companies |
| Torben Ulrik Norman Lind | Management | 0 companies |
| Morten Ib | Chief Executive Officer | 0 companies |
| Henrik Higham Schlüter | Board of Directors | 0 companies |
| Mogens Poul Zinck | Chairman | 0 companies |