| Revenue | DKK 1,5M | +27% |
| EBITDA | DKK -253K | -379% |
| Net profit | DKK -238K | -215% |
| Total assets | DKK 531K | -5% |
| Equity | DKK -374K | -175% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 1.129 | 1.159 | 1.714 | 2.779 | 1.893 | 1.212 | 1.216 | 1.549 |
| Staff expenses | -452 | -1.553 | -1.210 | -1.449 | -1.563 | -1.743 | -1.447 | -1.269 | -1.803 |
| EBITDA | -358 | -424 | -51 | 264 | 1.216 | 150 | -235 | -53 | -253 |
| Depreciation & amort. | -14 | -65 | -65 | -70 | -71 | -56 | -6 | -6 | -11 |
| EBIT | -373 | -489 | -116 | 195 | 1.145 | 94 | -241 | -59 | -264 |
| Net financials | -9 | -44 | -35 | -88 | -25 | -6 | -29 | -37 | -39 |
| Profit before tax | -381 | -532 | -151 | 107 | 1.120 | 88 | -270 | -96 | -304 |
| Tax | -84 | -116 | -33 | 23 | 246 | 21 | -60 | -20 | -65 |
| Net profit | -297 | -416 | -118 | 84 | 874 | 67 | -210 | -76 | -238 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 929 | 747 | 819 | 1.215 | 2.427 | 938 | 632 | 561 | 531 |
| Equity | -252 | -668 | -786 | -702 | 172 | 240 | -60 | -136 | -374 |
| Long-term debt | 0 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 212 |
| Short-term debt | 1.181 | 1.415 | 1.605 | 1.917 | 2.011 | 699 | 692 | 697 | 693 |
| Total debt | 1.181 | 1.415 | 1.605 | 1.917 | 2.252 | 699 | 692 | 697 | 905 |
| 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 |