| Revenue | DKK 1,1M | -61% |
| EBITDA | DKK 210K | -53% |
| Net profit | DKK 104K | -69% |
| Total assets | DKK 1,2M | -10% |
| Equity | DKK 635K | +20% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | 939 | 2.512 | 2.569 | 2.688 | 2.923 | 1.127 |
| Staff expenses | -993 | -2.437 | -2.280 | -2.372 | -2.479 | -917 |
| EBITDA | -54 | 75 | 289 | 316 | 444 | 210 |
| Depreciation & amort. | 14 | -80 | -76 | -65 | -6 | -72 |
| EBIT | -68 | -6 | 213 | 252 | 438 | 139 |
| Net financials | -5 | -4 | -1 | -4 | -9 | -5 |
| Profit before tax | -73 | -9 | 212 | 247 | 429 | 133 |
| Tax | -15 | 9 | 35 | 52 | 94 | 29 |
| Net profit | -57 | -18 | 176 | 195 | 335 | 104 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 525 | 406 | 732 | 1.504 | 1.321 | 1.193 |
| Equity | -7 | -25 | 151 | 346 | 531 | 635 |
| Long-term debt | 0 | 136 | 0 | 0 | 0 | 298 |
| Short-term debt | 532 | 295 | 580 | 1.158 | 790 | 238 |
| Total debt | 532 | 431 | 580 | 1.158 | 790 | 536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOS DANSK AUTOHJÆLP Nordjylland ApS. | Company | 33.3% | 33.3% | 2017 |
Miller & Co. Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Pedersen | Management | 0 companies |
| Susanne Pedersen | Board of Directors | 0 companies |
| Lasse Simonsen | Board of Directors | 0 companies |
| Jørn Simonsen | Board of Directors | 0 companies |
| Torben Simonsen | Chairman | 0 companies |