| Revenue | DKK 10M | +31% |
| EBITDA | DKK 4,2M | +135% |
| Net profit | DKK 1,2M | +257% |
| Total assets | DKK 22,5M | -5% |
| Equity | DKK 8,3M | +18% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.005 | 10.402 | 10.573 | 7.658 | 10.042 |
| Staff expenses | -6.731 | -7.140 | -6.458 | -5.857 | -5.815 |
| EBITDA | 5.274 | 3.262 | 4.115 | 1.801 | 4.226 |
| Depreciation & amort. | -2.143 | -2.117 | -2.045 | -2.068 | -1.973 |
| EBIT | 3.130 | 1.144 | 2.070 | -267 | 2.253 |
| Net financials | -402 | -442 | -808 | -726 | -649 |
| Profit before tax | 2.729 | 703 | 1.261 | -993 | 1.604 |
| Tax | 608 | 177 | 310 | -206 | 366 |
| Net profit | 2.121 | 526 | 951 | -787 | 1.238 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.027 | 28.119 | 26.897 | 23.655 | 22.455 |
| Equity | 6.363 | 6.890 | 7.841 | 7.054 | 8.292 |
| Long-term debt | 10.303 | 9.413 | 8.031 | 5.263 | 2.790 |
| Short-term debt | 7.323 | 10.602 | 9.594 | 10.114 | 9.791 |
| Total debt | 17.626 | 20.014 | 17.625 | 15.377 | 12.580 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2021 | |
| Former (3) | ||
| Board of Directors | 2010 – 2021 | |
| Board of Directors | 2003 – 2010 | |
| Board of Directors | 2003 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nis Wittendorff Sørensen | Management | 0 companies |
| Gitte Kirkeby Sørensen | Board of Directors | 0 companies |
| Claus Riis Hansen | Board of Directors | 0 companies |
| Karsten Bach Olesen | Board of Directors | 0 companies |
| Hans Borg Petersen | Board of Directors | 0 companies |
| Philip James McIntyre | Board of Directors | 0 companies |