| Revenue | DKK -402K | -142% |
| EBITDA | DKK -517K | -144% |
| Net profit | DKK -711K | -187% |
| Total assets | DKK 8M | -11% |
| Equity | DKK 4,7M | -13% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 349 | 384 | 568 | 664 | 681 | 493 | 629 | 1.030 | 991 | 815 | 951 | -402 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -115 |
| EBITDA | — | 194 | 417 | 372 | 442 | 486 | 493 | 629 | 2.068 | 376 | 1.129 | 1.169 | -517 |
| Depreciation & amort. | -0 | -39 | -30 | -45 | -45 | -45 | -41 | -36 | 24 | -28 | -41 | -124 | -140 |
| EBIT | — | 155 | 387 | 327 | 397 | 441 | 452 | 594 | 2.044 | 347 | 1.089 | 1.045 | -658 |
| Net financials | 0 | -111 | -29 | -54 | -37 | -40 | -28 | -36 | -76 | -52 | -40 | -46 | -54 |
| Profit before tax | — | 44 | 358 | 273 | 361 | 401 | 424 | 558 | 1.968 | 296 | 1.049 | 999 | -711 |
| Tax | -0 | 26 | 89 | 73 | 88 | 99 | 101 | 133 | 435 | 71 | 219 | 180 | -0 |
| Net profit | — | 18 | 268 | 199 | 272 | 302 | 323 | 425 | 1.533 | 224 | 829 | 820 | -711 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.278 | 3.382 | 2.639 | 3.964 | 4.008 | 4.264 | 4.654 | 5.013 | 8.885 | 8.043 | 9.120 | 8.949 | 7.969 |
| Equity | 200 | 218 | 487 | 686 | 958 | 1.260 | 1.583 | 2.008 | 3.541 | 3.765 | 4.594 | 5.414 | 4.703 |
| Long-term debt | 3.014 | 3.104 | 2.027 | 3.194 | 2.947 | 2.879 | 2.884 | 2.850 | 4.836 | 4.204 | 4.029 | 3.327 | 3.147 |
| Short-term debt | 64 | 60 | 126 | 84 | 103 | 125 | 188 | 155 | 508 | 74 | 497 | 207 | 119 |
| Total debt | 3.078 | 3.163 | 2.153 | 3.278 | 3.050 | 3.004 | 3.072 | 3.005 | 5.344 | 4.278 | 4.526 | 3.535 | 3.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ihler Madsen | Founder | 0 companies |