| Revenue | DKK 936K | +116% |
| EBITDA | DKK 274K | +245% |
| Net profit | DKK 181K | +222% |
| Total assets | DKK 651K | +112% |
| Equity | DKK 257K | +239% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -510 | 542 | 672 | 677 | 799 | 660 | 580 | 669 | 686 | 690 | 714 | 654 | 433 | 936 |
| Staff expenses | -402 | -457 | -552 | -579 | -572 | -608 | -589 | -603 | -710 | -494 | -678 | -607 | -621 | -661 |
| EBITDA | -107 | 84 | 120 | 97 | 227 | 52 | -10 | 66 | -24 | 196 | 19 | 46 | -189 | 274 |
| Depreciation & amort. | -0 | -0 | -27 | -44 | -44 | -48 | -60 | -57 | -56 | -55 | -27 | -2 | -0 | -42 |
| EBIT | -107 | 84 | 93 | 53 | 182 | 4 | -70 | 9 | -79 | 141 | -9 | 44 | -189 | 233 |
| Net financials | -12 | -4 | -2 | -2 | -2 | -1 | -0 | 2 | 4 | -0 | -1 | 0 | -0 | 1 |
| Profit before tax | -104 | 81 | 91 | 51 | 180 | 3 | -70 | 11 | -76 | 140 | -9 | 44 | -189 | 234 |
| Tax | -26 | 26 | 20 | 11 | 40 | 1 | -14 | 4 | -16 | 31 | -1 | 12 | -41 | 53 |
| Net profit | -77 | 55 | 70 | 40 | 140 | 2 | -56 | 8 | -59 | 110 | -9 | 32 | -148 | 181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202 | 174 | 363 | 342 | 483 | 466 | 393 | 409 | 543 | 434 | 384 | 520 | 308 | 651 |
| Equity | 87 | -32 | 38 | 78 | 218 | 221 | 165 | 172 | 113 | 222 | 192 | 224 | 76 | 257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 3 | 3 | 3 | 0 | 0 | 0 |
| Short-term debt | -289 | 206 | 324 | 264 | 257 | 243 | 229 | 210 | 426 | 208 | 189 | 296 | 232 | 388 |
| Total debt | -289 | 206 | 324 | 264 | 257 | 243 | 229 | 236 | 430 | 212 | 192 | 296 | 232 | 388 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Founder | Founder | 2005 | — | — |
CL Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marna Neve | Founder | 0 companies |
| Chris Lützen Petersen | Management | 0 companies |
| Anne Kristine Løkkegaard | Board of Directors | 0 companies |