| Revenue | DKK 76K | -25% |
| EBITDA | DKK -173K | -203% |
| Net profit | DKK 180K | +240% |
| Total assets | DKK 11,6M | +41% |
| Equity | DKK 743K | +32% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 430 | 258 | 45 | -118 | 72 | -49 | 598 | -50 | 145 | 102 | 76 |
| Staff expenses | -0 | -0 | -20 | -7 | -30 | -102 | -848 | -934 | -965 | -256 | -281 | -249 |
| EBITDA | 138 | 430 | 238 | 38 | -129 | -30 | -897 | -337 | -1.015 | 5.979 | 168 | -173 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | 10 | -0 | -0 | -0 | -0 | 3.045 | 174 | -0 |
| EBIT | 138 | 430 | 238 | 35 | -138 | -30 | -897 | -337 | -1.015 | 2.934 | -6 | -173 |
| Net financials | 1 | 0 | -2 | -1 | -0 | -10 | -9 | -13 | -5 | -115 | -173 | -193 |
| Profit before tax | 139 | 430 | 236 | 34 | -138 | -41 | -907 | -350 | 81 | -880 | -178 | 254 |
| Tax | 35 | 105 | 58 | 10 | -29 | 744 | -0 | -0 | -128 | -391 | -50 | 75 |
| Net profit | 104 | 325 | 179 | 24 | -110 | -785 | -907 | -350 | 209 | -489 | -128 | 180 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 315 | 636 | 796 | 826 | 228 | 4.303 | 4.606 | 4.775 | 6.014 | 9.170 | 8.241 | 11.615 |
| Equity | 184 | 509 | 688 | 113 | 3 | 2.228 | 1.322 | 972 | 1.180 | 691 | 563 | 743 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 350 | 350 | 350 | 0 | 4.608 | 4.402 | 6.351 |
| Short-term debt | 131 | 127 | 108 | 705 | 225 | 973 | 2.182 | 2.701 | 3.909 | 3.768 | 3.174 | 4.263 |
| Total debt | 131 | 127 | 108 | 705 | 225 | 1.323 | 2.532 | 3.051 | 3.909 | 8.376 | 7.576 | 10.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2013 | — | — |
RA Management | Management | 2013 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSI Gruppen Holding A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ib | Management | 0 companies |
| René Andersen | Management | 0 companies |
| Morten Ib | Chief Executive Officer | 0 companies |