| Revenue | DKK 833K | +1% |
| EBITDA | DKK 178K | -33% |
| Net profit | DKK -254K | -222% |
| Total assets | DKK 1,4M | -38% |
| Equity | DKK 1,1M | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.706 | 1.716 | 1.766 | 1.882 | 2.039 | 1.134 | 1.172 | 813 | 1.085 | 1.148 | 1.090 | 962 | 824 | 833 |
| Staff expenses | -1.233.934 | -1.293 | -1.480 | -1.538 | -1.483 | -715 | -534 | -552 | -532 | -542 | -564 | -559 | -558 | -655 |
| EBITDA | 186.839 | 423 | 286 | 344 | 556 | 419 | 637 | 261 | 553 | 606 | 526 | 403 | 266 | 178 |
| Depreciation & amort. | -74.965 | -4 | -4 | -5 | -38 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 111.874 | 418 | 282 | 339 | 518 | 419 | 637 | 261 | 553 | 606 | 526 | 403 | 266 | 178 |
| Net financials | -14.995 | -16 | -7 | -12 | -35 | -12 | -3 | 2 | 21 | -3 | -0 | 11 | 2 | -391 |
| Profit before tax | 383 | 402 | 275 | 327 | 483 | 407 | 634 | 251 | 559 | 603 | 526 | 414 | 268 | -213 |
| Tax | 96.593 | 106 | 69 | 79 | 107 | 93 | 142 | 57 | 123 | 133 | 117 | 91 | 59 | 41 |
| Net profit | 286 | 296 | 206 | 249 | 376 | 314 | 493 | 194 | 436 | 470 | 408 | 323 | 209 | -254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.639 | 2.260 | 1.684 | 2.113 | 1.956 | 1.549 | 1.731 | 1.672 | 1.887 | 2.353 | 2.372 | 2.248 | 2.317 | 1.435 |
| Equity | 676 | 846 | 903 | 1.001 | 977 | 1.041 | 1.284 | 1.078 | 1.364 | 1.634 | 1.842 | 1.865 | 1.874 | 1.119 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 963 | 1.413 | 781 | 1.111 | 979 | 508 | 447 | 594 | 524 | 719 | 531 | 384 | 443 | 315 |
| Total debt | 963 | 1.413 | 781 | 1.111 | 979 | 508 | 447 | 594 | 524 | 719 | 531 | 384 | 443 | 315 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MENTORHOUSE ApS | Company | 50.0% | 50.0% | 2008 |
AABRO HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nørregaard | Management | 0 companies |
| Jette Nørregaard | Chairman | 0 companies |
| Lars Byrner | Chairman | 0 companies |
| Stefan Nicholas Aabro | Board of Directors | 0 companies |