| Revenue | DKK 12,5M | -9% |
| EBITDA | DKK 1,5M | -37% |
| Net profit | DKK 954K | -41% |
| Total assets | DKK 7,1M | -12% |
| Equity | DKK 1,6M | -26% |
| Employees | 40 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 944 | 3.224 | 3.911 | 2.720 | 5.165 | 11.951 | 15.846 | 13.643 | 12.478 |
| Staff expenses | -703 | -2.902 | -3.397 | -3.104 | -5.306 | -9.292 | -10.977 | -11.260 | -10.983 |
| EBITDA | 241 | 322 | 514 | -384 | -141 | 2.659 | 4.869 | 2.383 | 1.495 |
| Depreciation & amort. | -0 | -0 | -0 | -9 | -47 | -79 | -173 | -229 | -159 |
| EBIT | 241 | 322 | 514 | -393 | -188 | 2.580 | 4.696 | 2.154 | 1.336 |
| Net financials | -14 | -1 | 5 | 10 | -55 | -65 | -164 | -74 | -110 |
| Profit before tax | 228 | 325 | 519 | -384 | -243 | 2.563 | 4.720 | 2.081 | 1.226 |
| Tax | 50 | 72 | 114 | -84 | -49 | 565 | 1.046 | 464 | 272 |
| Net profit | 177 | 253 | 405 | -300 | -194 | 1.999 | 3.674 | 1.617 | 954 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.342 | 1.601 | 2.247 | 1.921 | 4.803 | 7.276 | 8.836 | 8.004 | 7.071 |
| Equity | 223 | 387 | 665 | 207 | 12 | 2.011 | 4.185 | 2.102 | 1.556 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.119 | 1.215 | 1.582 | 1.714 | 4.791 | 5.254 | 4.650 | 5.902 | 5.515 |
| Total debt | 1.119 | 1.215 | 1.582 | 1.714 | 4.791 | 5.254 | 4.650 | 5.902 | 5.515 |
| 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 |
S. Damgaard Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ib | Management | 0 companies |