| Revenue | DKK 9,3M | +7% |
| EBITDA | DKK 736K | -61% |
| Net profit | DKK 305K | -75% |
| Total assets | DKK 5,6M | +0% |
| Equity | DKK 481K | +174% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 490 | -669 | 1.320 | 769 | 1.028 | 959 | 1.550 | 2.162 | 2.827 | 5.073 | 6.146 | 5.265 | 8.650 | 9.297 |
| Staff expenses | -405 | -567 | -1.153 | -642 | -1.032 | -913 | -1.381 | -1.827 | -2.743 | -4.309 | -5.827 | -4.919 | -6.756 | -8.561 |
| EBITDA | 85 | -8 | 159 | 73 | -5 | 46 | 169 | 303 | 84 | 764 | 319 | 346 | 1.894 | 736 |
| Depreciation & amort. | 14 | -17 | -18 | -27 | -26 | -33 | -48 | -9 | -25 | -35 | -89 | -123 | -173 | -188 |
| EBIT | 71 | -25 | 141 | 46 | -30 | 13 | 121 | 294 | 59 | 728 | 230 | 222 | 1.721 | 548 |
| Net financials | -8 | -7 | -31 | -20 | -24 | -21 | -19 | -13 | -30 | -20 | -44 | -93 | -148 | -162 |
| Profit before tax | 63 | 0 | 110 | 26 | -54 | -8 | 101 | 281 | 29 | 709 | 187 | 130 | 1.572 | 386 |
| Tax | 10 | 9 | 28 | 8 | -6 | -1 | 25 | 65 | 14 | 161 | 64 | 38 | 365 | 81 |
| Net profit | 53 | -9 | 82 | 18 | -48 | -7 | 76 | 216 | 15 | 547 | 122 | 92 | 1.207 | 305 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 614 | 811 | 1.106 | 956 | 1.148 | 895 | 977 | 1.428 | 2.273 | 3.791 | 3.722 | 3.734 | 5.605 | 5.612 |
| Equity | 145 | 154 | 235 | 254 | 206 | 199 | 275 | 491 | 506 | 1.054 | 1.176 | 1.268 | 176 | 481 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 382 |
| Short-term debt | 469 | -657 | 869 | 702 | 943 | 696 | 689 | 932 | 1.759 | 2.728 | 2.523 | 2.431 | 5.429 | 4.732 |
| Total debt | 469 | -657 | 869 | 702 | 943 | 696 | 689 | 932 | 1.759 | 2.728 | 2.523 | 2.431 | 5.429 | 5.114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2007 | — | — |
LB Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MNBN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
Kildelund Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nicolai Bjærre | Management | 0 companies |
| Lars Bjærre Kert Jensen | Founder | 0 companies |
| Michael Grann | Board of Directors | 0 companies |
| Henrik Jesper Andersen | Board of Directors | 0 companies |
| Lars Leman | Board of Directors | 0 companies |
| Kasper Grøning Kildelund | Chairman | 0 companies |
| Pernille Grann Bjærre | Chairman | 0 companies |