| Revenue | DKK -48K | +22% |
| EBITDA | DKK -48K | -22% |
| Net profit | DKK 11K | -63% |
| Total assets | DKK 2,8M | -8% |
| Equity | DKK 2,6M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 484 | 88 | 191 | 87 | 219 | 188 | 141 | 380 | 313 | 345 | 12 | -37 | -40 | -48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -4 | -856 | -3 | -420 | -200 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | 50 | 130 | 14 | 148 | 2.603 | -715 | 377 | -107 | 145 | 12 | -37 | -40 | -48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 1.210 | -400 | -150 | -0 | -300 | -250 | -0 | -0 | -0 |
| EBIT | -20 | 50 | 130 | 14 | 148 | 1.393 | -1.115 | 227 | -107 | -155 | -238 | -37 | -40 | -48 |
| Net financials | -3 | -4 | -17 | -23 | -39 | -136 | -70 | -73 | -20 | -20 | 20 | 64 | 79 | 63 |
| Profit before tax | -24 | -509 | 612 | 8 | 131 | 1.257 | -670 | 154 | -126 | -175 | -219 | 27 | 39 | 14 |
| Tax | 8 | 98 | 155 | 6 | 29 | 276 | 258 | 27 | -38 | -38 | -84 | 6 | 9 | 3 |
| Net profit | -32 | -576 | 445 | 2 | 102 | 980 | -928 | 127 | -88 | -137 | -134 | 21 | 30 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.413 | 4.011 | 4.868 | 5.795 | 6.275 | 8.775 | 8.321 | 8.100 | 6.963 | 6.499 | 3.447 | 3.235 | 3.083 | 2.838 |
| Equity | 4.213 | 3.439 | 3.784 | 3.685 | 3.787 | 4.664 | 3.630 | 3.649 | 3.450 | 3.200 | 2.952 | 2.855 | 2.763 | 2.640 |
| Long-term debt | 0 | 0 | 323 | 1.545 | 1.661 | 3.712 | 3.315 | 3.198 | 2.263 | 2.193 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.289 | 771 | 762 | 566 | 827 | 161 | 1.376 | 1.243 | 1.250 | 1.105 | 495 | 380 | 320 | 199 |
| Total debt | 1.289 | 771 | 1.084 | 2.110 | 2.488 | 3.873 | 4.691 | 4.441 | 3.513 | 3.299 | 495 | 380 | 320 | 199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2005 | — | — |
KM Founder | Founder | 2005 | — | — |
MN Unofficial title | Unofficial title | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XZT 1101 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Nygaard | Management | 0 companies |
| Karen Margrethe Nygaard | Founder | 0 companies |
| Mogens Nygaard | Unofficial title | 0 companies |
| Betina Johansen | Board of Directors | 0 companies |
| Simone Nygaard Jørgensen | Board of Directors | 0 companies |
| Malene Christensen | Board of Directors | 0 companies |