| Revenue | DKK 111K | +20% |
| EBITDA | DKK 111K | +20% |
| Net profit | DKK 943K | +4600% |
| Total assets | DKK 2,9M | +48% |
| Equity | DKK 1M | +1271% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 481 | — | — | 168 | 81 | -6 | -31 | -87 | 92 | 111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -6 | 165 | 169 | 168 | 81 | -6 | -31 | -87 | 92 | 111 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -28 | -36 | -36 |
| EBIT | -11 | -6 | 165 | 169 | 168 | 81 | -6 | -49 | -116 | 57 | 75 |
| Net financials | -240 | 511 | 218 | 203 | 201 | 111 | 8 | -43 | -97 | -67 | 808 |
| Profit before tax | -251 | 505 | 211 | 199 | 197 | 106 | 2 | -92 | -213 | -11 | 882 |
| Tax | -0 | 3 | 8 | 6 | -9 | 4 | 0 | -20 | 20 | -31 | -61 |
| Net profit | -251 | 502 | 202 | 193 | 206 | 101 | 2 | -72 | -233 | 20 | 943 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 | 924 | 747 | 776 | 698 | 560 | 369 | 1.267 | 1.882 | 1.930 | 2.863 |
| Equity | -191 | 311 | 301 | 494 | 256 | 357 | 359 | 287 | 54 | 74 | 1.018 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 959 | 1.650 | 1.624 | 1.597 |
| Short-term debt | 5 | 613 | 446 | 282 | 443 | 202 | 10 | 21 | 178 | 231 | 248 |
| Total debt | 5 | 613 | 446 | 282 | 443 | 202 | 10 | 980 | 1.828 | 1.855 | 1.845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 5. september 2016 ApS | Company | 100.0% | 100.0% | 2016 |
SAP HOLDING FREDERICIA IVS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mudassar Iqbal | Management | 0 companies |
| Erling Steen Christensen | Chairman | 0 companies |
| Paul Adler Juul | Board of Directors | 0 companies |