| Revenue | DKK 2,8M | -22% |
| EBITDA | DKK -627K | -424% |
| Net profit | DKK -486K | -507% |
| Total assets | DKK 3,8M | -16% |
| Equity | DKK 3,2M | -13% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.796 | 2.983 | 3.639 | 3.221 | 3.571 | 3.832 | 4.357 | 4.248 | 3.658 | 4.394 | 3.846 | 3.388 | 3.554 | 2.788 |
| Staff expenses | -1.608 | -1.604 | -2.575 | -3.049 | -3.916 | -3.630 | -3.904 | -3.840 | -3.664 | -3.909 | -3.320 | -3.532 | -3.360 | -3.415 |
| EBITDA | 1.464 | 1.379 | 1.065 | 172 | -345 | 202 | 454 | 408 | -5 | 485 | 525 | -143 | 194 | -627 |
| Depreciation & amort. | 35 | -29 | -30 | -36 | -51 | -52 | -55 | -51 | -33 | -41 | -18 | -25 | -22 | -6 |
| EBIT | 1.429 | 1.350 | 1.034 | 137 | -397 | 151 | 399 | 358 | -38 | 444 | 507 | -168 | 172 | -634 |
| Net financials | 14 | 19 | 15 | -10 | 0 | 0 | 1 | -13 | -1 | 152 | -137 | 61 | 2 | 40 |
| Profit before tax | 1.408 | 1.369 | 1.050 | 127 | -396 | 151 | 400 | 345 | -39 | 596 | 370 | -107 | 174 | -593 |
| Tax | 366 | 338 | 259 | 29 | -20 | 45 | 99 | 88 | 5 | 140 | 98 | -5 | 55 | -108 |
| Net profit | 1.042 | 1.031 | 791 | 98 | -377 | 106 | 301 | 256 | -44 | 456 | 272 | -102 | 119 | -486 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.784 | 4.305 | 4.664 | 4.096 | 3.762 | 3.996 | 4.328 | 4.166 | 4.720 | 4.749 | 4.848 | 4.315 | 4.550 | 3.800 |
| Equity | 125 | 3.196 | 3.287 | 2.885 | 2.508 | 2.614 | 2.915 | 3.172 | 2.978 | 3.433 | 3.705 | 3.604 | 3.713 | 3.228 |
| Long-term debt | 0 | 180 | 315 | -72 | 0 | 0 | 58 | 14 | 54 | 117 | 56 | 86 | 0 | 0 |
| Short-term debt | 1.319 | 804 | 994 | 1.139 | 1.253 | 1.347 | 1.279 | 831 | 1.588 | 1.074 | 921 | 551 | 707 | 550 |
| Total debt | 347 | 984 | 1.309 | 1.139 | 1.253 | 1.347 | 1.337 | 844 | 1.642 | 1.192 | 977 | 636 | 707 | 550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ESSENS GROUP ApS | Company | 50.0% | 50.0% | 2006 |
KONGLOMERATET ApS | Company | 25.0% | 25.0% | 2006 |
INMENTE GRUPPEN ApS | Company | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Nissen Pedersen | Chief Executive Officer | 0 companies |
| Peter Aksel Bournonville Lange | Board of Directors | 0 companies |
| Peter Hofman Laursen | Board of Directors | 0 companies |
| Peter Islin Nielsen | Board of Directors | 0 companies |
| Jesper Nordlund Jensen | Board of Directors | 0 companies |