| Revenue | DKK 3,2M | -6% |
| EBITDA | DKK 6K | -99% |
| Net profit | DKK -56K | -111% |
| Total assets | DKK 2,8M | +16% |
| Equity | DKK -148K | -61% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 821 | 678 | -136 | 1.520 | 2.319 | 3.432 | 3.220 |
| Staff expenses | -1.014 | -1.160 | -37 | -1.420 | -2.290 | -2.649 | -3.215 |
| EBITDA | -193 | -482 | -172 | 100 | 30 | 783 | 6 |
| Depreciation & amort. | -0 | -11 | -6 | -16 | -26 | -60 | -18 |
| EBIT | -193 | -493 | -178 | 84 | 4 | 723 | -13 |
| Net financials | -20 | -53 | -24 | -46 | -9 | -44 | -57 |
| Profit before tax | -98 | -546 | -202 | 38 | -5 | 678 | -70 |
| Tax | 58 | -136 | -49 | 11 | 0 | 153 | -13 |
| Net profit | -156 | -410 | -153 | 27 | -6 | 525 | -56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.140 | 465 | 215 | 883 | 1.693 | 2.422 | 2.815 |
| Equity | -76 | -486 | -638 | -611 | -617 | -92 | -148 |
| Long-term debt | 0 | 0 | 0 | 11 | 0 | 155 | 0 |
| Short-term debt | 1.216 | 950 | 854 | 1.483 | 2.302 | 2.353 | 2.959 |
| Total debt | 1.216 | 950 | 854 | 1.495 | 2.302 | 2.508 | 2.959 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2018 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIH VVS ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bork-Nielsen | Management | 0 companies |
| Johnny Hey | Chief Executive Officer | 0 companies |
| Michael Ian Henriksen | Chief Executive Officer | 0 companies |
| Carsten Bo Knudsen | Chairman | 0 companies |
| Jack Bjørn Nielsen | Board of Directors | 0 companies |