| Revenue | DKK 12,4M | -41% |
| EBITDA | DKK 5M | -57% |
| Net profit | DKK 4,1M | -57% |
| Total assets | DKK 85,3M | -9% |
| Equity | DKK 68,2M | -8% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 26.973 | 30.635 | 22.469 | 20.878 | 12.393 |
| Staff expenses | -5.313 | -5.701 | -6.862 | -9.109 | -7.353 |
| EBITDA | 21.660 | 24.934 | 15.607 | 11.769 | 5.040 |
| Depreciation & amort. | -366 | -367 | -381 | -389 | -481 |
| EBIT | 21.294 | 24.567 | 15.226 | 11.380 | 4.560 |
| Net financials | -335 | -638 | -131 | 690 | 695 |
| Profit before tax | 20.959 | 23.929 | 15.095 | 12.071 | 5.255 |
| Tax | 4.643 | 5.298 | 3.352 | 2.686 | 1.203 |
| Net profit | 16.316 | 18.631 | 11.743 | 9.385 | 4.051 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 68.250 | 95.811 | 102.330 | 93.272 | 85.255 |
| Equity | 56.410 | 60.041 | 67.785 | 74.170 | 68.221 |
| Long-term debt | 3.605 | 4.032 | 3.382 | 2.690 | 1.233 |
| Short-term debt | 8.189 | 31.691 | 31.147 | 16.400 | 15.801 |
| Total debt | 11.794 | 35.723 | 34.529 | 19.090 | 17.034 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2004 |
| Former (2) | ||
KM Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
VW Management | Management | 2003 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2003 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nyrop-Larsen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Verner Wind | Management | 0 companies |
| Lars Bo Lauritzen | Board of Directors | 0 companies |