| Revenue | DKK 4M | +6% |
| EBITDA | DKK 41K | +106% |
| Net profit | DKK -117K | +87% |
| Total assets | DKK 4,4M | -3% |
| Equity | DKK 1,2M | -9% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.176 | 5.641 | 4.242 | 3.783 | 4.005 |
| Staff expenses | -5.397 | -4.950 | -5.043 | -4.515 | -3.964 |
| EBITDA | 779 | 691 | -801 | -732 | 41 |
| Depreciation & amort. | -307 | -243 | -255 | -271 | -191 |
| EBIT | 472 | 448 | -1.056 | -1.003 | -149 |
| Net financials | 103 | 144 | -39 | 117 | 32 |
| Profit before tax | 575 | 591 | -1.095 | -886 | -117 |
| Tax | 130 | 136 | -10 | -0 | -0 |
| Net profit | 445 | 456 | -1.085 | -886 | -117 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.846 | 5.732 | 4.818 | 4.547 | 4.403 |
| Equity | 2.880 | 3.336 | 2.250 | 1.365 | 1.248 |
| Long-term debt | 287 | 144 | 147 | 152 | 157 |
| Short-term debt | 2.679 | 2.242 | 2.421 | 3.030 | 2.999 |
| Total debt | 2.966 | 2.386 | 2.568 | 3.182 | 3.155 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2003 |
| Former (2) | ||
PI | Audit | 2003 – 2004 |
KM Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Nørgaard | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |