| Revenue | DKK -30K | -75% |
| EBITDA | DKK -30K | +75% |
| Net profit | DKK -22K | +52% |
| Total assets | DKK 269K | -63% |
| Equity | DKK 101K | -18% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -164 | 11 | 120 | 71 | -79 | -117 | -119 | -30 |
| Staff expenses | -31 | -0 | -4 | -9 | -0 | -0 | -0 | -0 |
| EBITDA | -195 | 11 | 116 | 63 | -79 | -117 | -119 | -30 |
| Depreciation & amort. | -21 | -8 | -16 | -10 | -6 | -19 | -0 | -0 |
| EBIT | -216 | 3 | 100 | 53 | -85 | -136 | -119 | -30 |
| Net financials | -8 | -3 | -2 | 0 | 0 | -22 | -24 | 4 |
| Profit before tax | -224 | -0 | 99 | 53 | -85 | -158 | -143 | -26 |
| Tax | -0 | -0 | -0 | -0 | -0 | -18 | -98 | -4 |
| Net profit | -224 | -0 | 99 | 53 | -85 | -140 | -45 | -22 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 344 | 234 | 644 | 774 | 756 | 669 | 726 | 269 |
| Equity | 76 | 76 | 336 | 390 | 307 | 168 | 123 | 101 |
| Long-term debt | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 268 | 158 | 308 | 385 | 448 | 501 | 603 | 168 |
| Total debt | 268 | 158 | 308 | 385 | 448 | 501 | 603 | 168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
CM Management | Management | 2014 | — | — |
MH Management | Management | 2015 | — | — |
KL Management | Management | 2016 | — | — |
HJ Management | Management | 2015 | — | — |
MW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIHAMA HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
TRE-M Holding ApS | Company | 100.0% | 100.0% | 2016 |
SELMIK HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
CLAUCE HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sahl Christensen | Management | 0 companies |
| Claus Malling Christensen | Management | 0 companies |
| Mik Hass Rasmussen | Management | 0 companies |
| Klaus Larsen | Management | 0 companies |
| Hans Jørgen Hoffmann | Management | 0 companies |
| Martin Winther Hoffmann | Management | 0 companies |
| Merete Mandrup Larsen | Chairman | 0 companies |