| Revenue | DKK 5,3M | +0% |
| EBITDA | DKK 4,9M | +233% |
| Net profit | DKK 3,3M | +2109% |
| Total assets | DKK 74,1M | +3% |
| Equity | DKK 42,9M | +3% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 541 | 253 | 266 | 2.760 | 2.778 | 4.579 | 5.087 | 4.910 | 5.228 | 5.534 | 5.337 | 5.327 |
| Staff expenses | -0 | -0 | -705 | -937 | -915 | -1.733 | -1.326 | -1.089 | -1.074 | -1.074 | -1.125 | -1.304 |
| EBITDA | 541 | 253 | -439 | 1.822 | 1.863 | 2.846 | 3.761 | 3.821 | 4.154 | 4.461 | 1.462 | 4.873 |
| Depreciation & amort. | -87 | -52 | -280 | -860 | -1.061 | -1.050 | -1.092 | -1.101 | -880 | -958 | -0 | -0 |
| EBIT | 454 | 201 | -719 | 962 | 801 | 1.796 | 2.669 | 2.720 | 3.274 | 3.503 | 1.462 | 4.873 |
| Net financials | -356 | -31 | -411 | -289 | -279 | -2.048 | -830 | -665 | -819 | -774 | -797 | -872 |
| Profit before tax | 98 | 171 | -620 | 673 | 523 | -251 | 1.838 | 2.055 | 2.454 | 2.729 | 665 | 4.002 |
| Tax | 23 | 37 | 255 | 150 | 118 | -52 | 471 | 454 | 547 | 601 | 516 | 706 |
| Net profit | 76 | 134 | -875 | 523 | 405 | -200 | 1.368 | 1.602 | 1.908 | 2.127 | 149 | 3.296 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.209 | 18.443 | 74.552 | 72.270 | 71.879 | 70.989 | 67.360 | 65.393 | 66.424 | 65.873 | 72.202 | 74.052 |
| Equity | 7.447 | 7.581 | 32.460 | 32.983 | 33.388 | 33.189 | 30.952 | 31.653 | 34.239 | 35.885 | 41.569 | 42.864 |
| Long-term debt | 0 | 0 | 0 | 0 | 25.400 | 23.854 | 22.379 | 20.869 | 19.208 | 18.167 | 17.091 | 15.738 |
| Short-term debt | 9.520 | 9.560 | 4.991 | 3.566 | 4.199 | 5.105 | 5.069 | 3.960 | 4.526 | 3.507 | 2.950 | 4.489 |
| Total debt | 9.520 | 9.560 | 33.454 | 30.511 | 29.598 | 28.959 | 27.448 | 24.829 | 23.734 | 21.675 | 20.041 | 20.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIE & REX HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
LVII ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Augustsen | Chief Executive Officer | 0 companies |
| Martin Kvist-Madsen | Management | 0 companies |
| Mie Skovbo Augustsen | Board of Directors | 0 companies |
| Mads Rex Skovbo Augustsen | Board of Directors | 0 companies |