| Revenue | DKK 3,4M | +5% |
| EBITDA | DKK 1,6M | +13% |
| Net profit | DKK 1,1M | +12% |
| Total assets | DKK 4M | +5% |
| Equity | DKK 2,9M | +5% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.772 | 2.863 | 2.837 | 3.245 | 3.400 |
| Staff expenses | -1.620 | -1.679 | -1.866 | -1.828 | -1.799 |
| EBITDA | 152 | 1.184 | 971 | 1.418 | 1.601 |
| Depreciation & amort. | -185 | -244 | -274 | -151 | -151 |
| EBIT | -34 | 940 | 697 | 1.267 | 1.449 |
| Net financials | -17 | -26 | 8 | 25 | 17 |
| Profit before tax | -51 | 914 | 706 | 1.292 | 1.466 |
| Tax | -9 | 201 | 156 | 273 | 323 |
| Net profit | -42 | 713 | 550 | 1.018 | 1.143 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.630 | 2.778 | 2.989 | 3.786 | 3.966 |
| Equity | 1.397 | 2.109 | 2.159 | 2.778 | 2.920 |
| Long-term debt | 0 | 0 | 120 | 279 | 300 |
| Short-term debt | 1.234 | 669 | 702 | 726 | 719 |
| Total debt | 1.234 | 669 | 822 | 1.005 | 1.019 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Chief Executive Officer | Chief Executive Officer | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2002 | |
| Board of Directors | 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Maibritt Nielsen | Chief Executive Officer | 0 companies |
| Poul Larsen | Board of Directors | 0 companies |
| Tommy Larsen | Board of Directors | 0 companies |