| Revenue | DKK 3M | +27% |
| EBITDA | DKK 366K | -19% |
| Net profit | DKK 287K | -21% |
| Total assets | DKK 1,6M | -4% |
| Equity | DKK 793K | -12% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 434 | 748 | 141 | 63 | 208 | 3.078 | 2.354 | 3.000 |
| Staff expenses | -401 | -1.470 | -1.413 | -600 | -9 | -304 | -1.932 | -1.900 | -2.633 |
| EBITDA | -156 | -1.036 | -665 | -614 | 53 | -96 | 1.146 | 454 | 366 |
| Depreciation & amort. | -21 | -130 | -130 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -177 | -1.166 | -795 | -629 | 53 | -96 | 1.146 | 454 | 366 |
| Net financials | -15 | -70 | -98 | -101 | -105 | -103 | 3 | 12 | 3 |
| Profit before tax | -191 | -1.235 | -893 | -730 | -52 | -198 | 1.149 | 466 | 369 |
| Tax | -42 | -271 | -196 | -161 | -12 | -43 | 252 | 102 | 82 |
| Net profit | -149 | -964 | -696 | -569 | -40 | -156 | 897 | 363 | 287 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.306 | 1.229 | 970 | 1.276 | 823 | 94 | 1.969 | 1.662 | 1.587 |
| Equity | -104 | -1.068 | -1.765 | -2.334 | -2.374 | -55 | 842 | 906 | 793 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.410 | 2.298 | 2.734 | 3.611 | 3.197 | 149 | 1.127 | 756 | 794 |
| Total debt | 1.410 | 2.298 | 2.734 | 3.611 | 3.197 | 149 | 1.127 | 756 | 794 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Martin Ib A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ib | Management | 0 companies |