| Revenue | DKK 21,1M | +14% |
| EBITDA | DKK 595K | +254% |
| Net profit | DKK 263K | +160% |
| Total assets | DKK 8,4M | +6% |
| Equity | DKK 1,7M | +290% |
| Employees | 43 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 15.936 | 17.052 | 18.571 | 18.448 | 21.110 |
| Staff expenses | -15.093 | -17.092 | -19.117 | -18.833 | -20.516 |
| EBITDA | 843 | -39 | -547 | -385 | 595 |
| Depreciation & amort. | -43 | -112 | -165 | -156 | -217 |
| EBIT | 799 | -152 | -711 | -541 | 378 |
| Net financials | -17 | -28 | -70 | -20 | -36 |
| Profit before tax | 783 | -179 | -781 | -561 | 342 |
| Tax | 174 | -28 | -65 | -121 | 79 |
| Net profit | 609 | -151 | -716 | -440 | 263 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.767 | 11.626 | 7.903 | 7.955 | 8.439 |
| Equity | 1.743 | 1.592 | 875 | 435 | 1.698 |
| Long-term debt | 72 | 72 | 1.365 | 2.518 | 1.876 |
| Short-term debt | 7.953 | 9.962 | 5.663 | 5.003 | 4.866 |
| Total debt | 8.025 | 10.034 | 7.028 | 7.520 | 6.741 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2005 | |
| Former (1) | ||
| Board of Directors | 2005 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nørgaard-Larsen | Management | 0 companies |
| Tina Stryger | Board of Directors | 0 companies |
| Lars Hansen | Board of Directors | 0 companies |
| Lars Haagen Rasmussen | Board of Directors | 0 companies |