| Revenue | DKK 765K | -44% |
| EBITDA | DKK -396K | -1016% |
| Net profit | DKK -318K | -1111% |
| Total assets | DKK 1,1M | -27% |
| Equity | DKK 480K | -40% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.502 | 1.452 | 1.685 | 1.378 | 765 |
| Staff expenses | -1.322 | -1.453 | -1.586 | -1.335 | -1.162 |
| EBITDA | 180 | -0 | 99 | 43 | -396 |
| Depreciation & amort. | -23 | -32 | -57 | -8 | -10 |
| EBIT | 156 | -33 | 42 | 35 | -406 |
| Net financials | 50 | 74 | 36 | 14 | 8 |
| Profit before tax | 206 | 42 | 78 | 49 | -398 |
| Tax | 42 | 9 | 26 | 18 | -80 |
| Net profit | 164 | 32 | 52 | 31 | -318 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.046 | 4.017 | 1.165 | 1.544 | 1.123 |
| Equity | 3.159 | 3.191 | 766 | 797 | 480 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 887 | 825 | 400 | 747 | 644 |
| Total debt | 887 | 825 | 400 | 747 | 644 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2011 | |
| Board of Directors | 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nyrup Johansen | Management | 0 companies |
| Lonni Johansen | Chairman | 0 companies |
| Erling Bo Jensen | Board of Directors | 0 companies |