| Revenue | DKK -60K | -25% |
| EBITDA | DKK -60K | +73% |
| Net profit | DKK 4K | +102% |
| Total assets | DKK 457K | +17% |
| Equity | DKK 160K | +2% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -156 | 73 | 148 | -67 | -150 | -209 | -251 | -17 | -81 | -60 |
| Staff expenses | -70 | -102 | -512 | -485 | -315 | -192 | -182 | -288 | -144 | -0 |
| EBITDA | -226 | -30 | -364 | -552 | -465 | -401 | -434 | -375 | -225 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -226 | -30 | -364 | -552 | -465 | -401 | -434 | -375 | -225 | -60 |
| Net financials | -11 | -13 | -36 | -30 | -28 | -26 | -24 | -35 | -3 | -7 |
| Profit before tax | -133 | -24 | -226 | -582 | -493 | -427 | -458 | -410 | -228 | -68 |
| Tax | 52 | 9 | 87 | -127 | -107 | -94 | -101 | -90 | 7 | -71 |
| Net profit | -185 | -33 | -313 | -455 | -385 | -333 | -357 | -320 | -234 | 4 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 235 | 434 | 647 | 633 | 644 | 529 | 535 | 405 | 389 | 457 |
| Equity | -135 | -168 | 69 | 64 | 79 | 96 | -261 | 390 | 156 | 160 |
| Long-term debt | 0 | 0 | 404 | 506 | 550 | 418 | 772 | 0 | 211 | 270 |
| Short-term debt | 370 | 602 | 174 | 63 | 15 | 15 | 24 | 15 | 23 | 27 |
| Total debt | 370 | 602 | 578 | 569 | 565 | 433 | 796 | 15 | 233 | 297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JO Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MYKLEBUST HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Edward Newcomb Burgess | Chief Executive Officer | 0 companies |
| Louise Margrethe Deichmann | Chief Executive Officer | 0 companies |
| Jan Ove Myklebust | Management | 0 companies |
| Flemming Ammentorp Østergaard | Chairman | 0 companies |