| Revenue | DKK 1,2M | +498% |
| EBITDA | DKK 443K | +126% |
| Net profit | DKK -538K | +16% |
| Total assets | DKK 14,3M | +0% |
| Equity | DKK -637K | -545% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -483 | -279 | -40 | -27 | 27 | 20 | 188 | 196 | 1.171 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -729 |
| EBITDA | -483 | -279 | -40 | -27 | 27 | 20 | 188 | 196 | 443 |
| Depreciation & amort. | -0 | -0 | -5 | -78 | -18 | -114 | -120 | -120 | -120 |
| EBIT | -483 | -279 | -46 | -105 | 8 | -94 | 69 | 76 | 323 |
| Net financials | -1 | -1.007 | -740 | -772 | -74 | -213 | -648 | -723 | -861 |
| Profit before tax | -484 | -1.286 | -786 | -877 | -65 | -307 | -580 | -647 | -538 |
| Tax | -106 | 106 | -0 | 0 | -0 | 2 | 20 | -7 | -0 |
| Net profit | -378 | -1.392 | -786 | -877 | -65 | -310 | -600 | -640 | -538 |
| Item | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.603 | 17.896 | 16.710 | 15.995 | 15.901 | 15.076 | 14.747 | 14.366 | 14.323 |
| Equity | 4.572 | 3.180 | 2.394 | 1.517 | 1.451 | 1.141 | 541 | -99 | -637 |
| Long-term debt | 0 | 0 | 2.400 | 2.312 | 2.280 | 1.957 | 13.046 | 14.273 | 14.682 |
| Short-term debt | 30 | 14.717 | 11.917 | 12.166 | 12.170 | 11.975 | 1.153 | 192 | 279 |
| Total debt | 30 | 14.717 | 14.317 | 14.478 | 14.450 | 13.932 | 14.199 | 14.465 | 14.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2020 | — | — |
MH Management | Management | 2017 | — | — |
ML Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIRO HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
KERSTENS HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Møller Kerstens | Management | 0 companies |
| Michael Holm Rossen | Management | 0 companies |
| Mads Lolk Nortvig | Management | 0 companies |
| Casper Lykke Pedersen | Chairman | 0 companies |
| Mikhael Peter Melander Vising-Swartz | Board of Directors | 0 companies |