| Revenue | DKK -133K | — |
| EBITDA | DKK -133K | +6% |
| Net profit | DKK -3,1M | +55% |
| Total assets | DKK 107,2M | -2% |
| Equity | DKK 58,6M | -3% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | -133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -40 | -136 | -75 | -153 | -141 | -133 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -40 | -136 | -75 | -153 | -141 | -133 |
| Net financials | -5.694 | -8.686 | -14.115 | -15.825 | -7.796 | -3.887 |
| Profit before tax | -5.734 | -8.822 | -14.190 | -15.978 | -7.937 | -4.020 |
| Tax | -315 | -484 | -494 | -526 | -963 | -904 |
| Net profit | -5.419 | -8.338 | -13.696 | -15.452 | -6.974 | -3.116 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 174.069 | 161.124 | 138.180 | 112.940 | 109.102 | 107.216 |
| Equity | 103.749 | 96.115 | 83.029 | 67.726 | 60.252 | 58.636 |
| Long-term debt | 64.921 | 54.934 | 44.946 | 34.959 | 24.972 | 24.985 |
| Short-term debt | 5.399 | 10.075 | 10.205 | 10.255 | 23.878 | 23.595 |
| Total debt | 70.320 | 65.009 | 55.151 | 45.214 | 48.850 | 48.580 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2019 | — | — |
MP Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIE5 Holding 8 ApS | Company | 50.0% | 50.0% | 2024 |
WENDELBO HOLDING A/S | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Møller Pedersen | Management | 0 companies |
| Mads Peter Hytteballe Andersen | Management | 0 companies |
| Thomas Riis | Chairman | 0 companies |
| Erik Preben Holm | Board of Directors | 0 companies |
| Christina Wendelbo | Board of Directors | 0 companies |