| Revenue | DKK 82K | +4666% |
| EBITDA | DKK 82K | +4666% |
| Net profit | DKK -200K | +55% |
| Total assets | DKK 1,3M | -13% |
| Equity | DKK -1,5M | -16% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 368 | 549 | 259 | 2 | 82 |
| Staff expenses | -388 | -632 | -592 | -0 | -0 |
| EBITDA | -20 | -83 | -333 | 2 | 82 |
| Depreciation & amort. | -129 | -275 | -275 | -296 | -277 |
| EBIT | -149 | -358 | -607 | -294 | -195 |
| Net financials | -64 | -89 | -2 | -256 | -4 |
| Profit before tax | -213 | -447 | -609 | -550 | -200 |
| Tax | -48 | -97 | -134 | -109 | -0 |
| Net profit | -166 | -349 | -475 | -440 | -200 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.017 | 1.807 | 1.682 | 1.547 | 1.347 |
| Equity | -16 | -365 | -840 | -1.280 | -1.480 |
| Long-term debt | 904 | 1.476 | 1.601 | 1.755 | 2.703 |
| Short-term debt | 1.128 | 697 | 921 | 1.072 | 124 |
| Total debt | 2.033 | 2.172 | 2.522 | 2.827 | 2.827 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MI Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (2) | ||
HI Management | Management | 2019 – 2023 |
PW Management | Management | 2019 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henriette Irminger Sonne | Management | 0 companies |
| Mikkel Irminger Sarbo | Chief Executive Officer | 0 companies |
| Peter Willén | Management | 0 companies |