| Revenue | DKK 59M | +9% |
| EBITDA | DKK 8M | +44% |
| Net profit | DKK 3,3M | +751% |
| Total assets | DKK 597,4M | -4% |
| Equity | DKK 363,1M | -9% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.557 | 15.699 | 17.389 | 18.975 | 23.301 | 31.390 | 32.032 | 39.366 | 50.010 | 54.134 | 58.984 |
| Staff expenses | -8.623 | -11.493 | -12.098 | -10.451 | -9.740 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.502 | -7.798 | -1.354 | 604 | -2.223 | 1.905 | -15.653 | 6.017 | 7.069 | 5.582 | 8.041 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.502 | -7.798 | -1.354 | 604 | -2.223 | 1.905 | -15.653 | 6.017 | 7.069 | 5.582 | 8.041 |
| Net financials | -3.490 | 6.132 | -1.665 | -1.199 | 9.590 | -2.101 | -2.676 | -3.040 | -5.461 | -6.092 | -4.722 |
| Profit before tax | -4.992 | -1.666 | -3.019 | -595 | 7.367 | -196 | -18.329 | 2.977 | 1.608 | -510 | 3.319 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.992 | -1.666 | -3.019 | -595 | 7.367 | -196 | -18.329 | 2.977 | 1.608 | -510 | 3.319 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 222.606 | 744.460 | 518.062 | 518.626 | 564.079 | 593.596 | 504.190 | 701.947 | 661.345 | 621.159 | 597.407 |
| Equity | 220.008 | 514.323 | 511.304 | 510.709 | 518.076 | 517.880 | 403.500 | 407.233 | 404.591 | 399.814 | 363.133 |
| Long-term debt | 0 | 0 | 0 | 0 | 39.589 | 39.637 | 0 | 185.782 | 126.399 | 101.889 | 0 |
| Short-term debt | 848 | 228.519 | 5.683 | 6.867 | 5.364 | 35.029 | 100.690 | 108.932 | 130.355 | 119.456 | 234.274 |
| Total debt | 848 | 228.519 | 5.683 | 6.867 | 44.953 | 74.666 | 100.690 | 294.714 | 256.754 | 221.345 | 234.274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2015 | — | — |
KH Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIE5 Holding 10 ApS | Company | 50.0% | 50.0% | 2021 |
Investeringsselskabet af 24. februar 2015 A/S | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Steen Rasmussen | Management | 0 companies |
| Kim Hyldahl Hansen | Management | 0 companies |
| Kristoffer Møller Pedersen | Board of Directors | 0 companies |
| Lars Gjødsbøl | Board of Directors | 0 companies |
| Susanne Kure | Board of Directors | 0 companies |
| Michael Lundgaard Thomsen | Board of Directors | 0 companies |
| Jacob Thalsgård Schambye | Board of Directors | 0 companies |
| Peter Thorsen | Chairman | 0 companies |
| Christian Jørgensen | Chairman | 0 companies |
| Eva Jensen | Board of Directors | 0 companies |
| Mads Peter Hytteballe Andersen | Chairman | 0 companies |
| Anders Stubkjær Dalhoff | Board of Directors | 0 companies |
| Erik Preben Holm | Board of Directors | 0 companies |
| Michael Nellemann Pedersen | Board of Directors | 0 companies |