| Revenue | DKK -1,6M | +53% |
| EBITDA | DKK -1,8M | +0% |
| Net profit | DKK 229K | -99% |
| Total assets | DKK 194M | +4% |
| Equity | DKK 169,2M | +0% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -304 | -255 | -242 | -450 | -629 | -650 | -498 | -1.035 | -1.580 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -304 | -255 | -242 | -450 | -629 | -796 | -1.238 | -1.810 | -1.807 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -304 | -255 | -242 | -450 | -629 | -796 | -1.238 | -1.810 | -1.807 |
| Net financials | 792 | 1.047 | 7.298 | 5.910 | 24.160 | -15.161 | 9.491 | 38.542 | 2.367 |
| Profit before tax | 487 | 791 | 7.056 | 5.460 | 23.530 | -15.956 | 8.253 | 36.732 | 560 |
| Tax | 195 | 173 | 1.662 | 1.173 | 5.374 | 63 | 317 | 3.595 | 331 |
| Net profit | 292 | 618 | 5.394 | 4.287 | 18.156 | -16.019 | 7.936 | 33.137 | 229 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 187.422 | 186.491 | 191.920 | 202.088 | 239.241 | 232.415 | 247.424 | 187.154 | 193.980 |
| Equity | 185.466 | 186.084 | 191.478 | 195.765 | 208.921 | 187.902 | 185.838 | 168.975 | 169.205 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.956 | 407 | 441 | 6.322 | 30.320 | 44.513 | 61.586 | 18.176 | 24.775 |
| Total debt | 1.956 | 407 | 441 | 6.322 | 30.320 | 44.513 | 61.586 | 18.176 | 24.775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2016 | — | — |
MF Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.I.L ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fløe Nielsen | Management | 0 companies |
| Mette Fløe Nielsen | Management | 0 companies |