| Revenue | DKK -32K | -178% |
| EBITDA | DKK -32K | -178% |
| Net profit | DKK 3,8M | +4% |
| Total assets | DKK 16,4M | +31% |
| Equity | DKK 13,2M | +40% |
| Employees | — | — |
| Item | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -113 | -20 | -27 | -29 | -6 | -23 | -20 | 40 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -113 | -20 | -27 | -29 | -6 | -23 | -20 | 40 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -20 | -27 | -29 | -6 | -23 | -20 | 40 | -31 |
| Net financials | -69 | -13 | 415 | -156 | 789 | 1.321 | 2.884 | 3.613 | 3.838 |
| Profit before tax | -182 | -33 | 388 | -185 | 783 | 1.298 | 2.864 | 3.653 | 3.806 |
| Tax | -40 | -7 | 47 | -31 | 18 | -5 | -5 | 5 | -0 |
| Net profit | -142 | -26 | 341 | -154 | 766 | 1.303 | 2.868 | 3.649 | 3.806 |
| Item | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.644 | 4.650 | 5.011 | 3.106 | 3.745 | 5.339 | 8.749 | 12.528 | 16.432 |
| Equity | -92 | -118 | 223 | 70 | 830 | 2.133 | 5.792 | 9.441 | 13.247 |
| Long-term debt | 4.669 | 4.681 | 0 | 0 | 0 | 0 | 2.929 | 3.067 | 3.174 |
| Short-term debt | 67 | 87 | 4.788 | 3.036 | 2.915 | 3.206 | 28 | 21 | 11 |
| Total debt | 4.736 | 4.768 | 4.788 | 3.036 | 2.915 | 3.206 | 2.957 | 3.087 | 3.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2024 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIRO HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
KERSTENS HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Møller Kerstens | Management | 0 companies |
| Michael Holm Rossen | Chief Executive Officer | 0 companies |
| Casper Lykke Pedersen | Chief Executive Officer | 0 companies |
| Mikael Dalsgaard Løgstrup | Board of Directors | 0 companies |
| Mikhael Peter Melander Vising-Swartz | Chairman | 0 companies |
| Peter Fabrin | Chairman | 0 companies |
| Lars Schmidt | Board of Directors | 0 companies |