| Revenue | DKK 101K | -138% |
| EBITDA | DKK 101K | +138% |
| Net profit | DKK -226K | +71% |
| Total assets | DKK 6,3M | -9% |
| Equity | DKK 2,6M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123 | 184 | 198 | 321 | 346 | -116 | -10 | -9 | -1 | -7 | -7 | -149 | -268 | 101 |
| Staff expenses | -0 | -0 | -5 | -19 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 123 | 184 | 193 | 243 | 339 | -202 | -10 | -9 | -1 | -7 | -7 | -149 | -268 | 101 |
| Depreciation & amort. | 1.216 | 1.012 | 355 | -365 | -289 | -0 | -0 | -0 | -0 | -0 | -0 | -208 | -324 | -184 |
| EBIT | -1.093 | -828 | -162 | -122 | 50 | -202 | -10 | -9 | -1 | -7 | -7 | -357 | -592 | -83 |
| Net financials | -435 | -323 | 904 | -233 | -181 | 1 | 8 | 10 | 11 | 9 | -17 | -158 | -180 | -143 |
| Profit before tax | -1.528 | -1.151 | 742 | -355 | -131 | -201 | -2 | 1 | 10 | 2 | -24 | -515 | -772 | -226 |
| Tax | -379 | 297 | 158 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 |
| Net profit | -1.149 | -1.448 | 584 | -355 | -131 | -201 | -2 | 1 | 10 | 3 | -24 | -515 | -772 | -226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.151 | 9.146 | 9.400 | 9.325 | 1.797 | 513 | 489 | 490 | 477 | 477 | 479 | 6.909 | 6.842 | 6.259 |
| Equity | -1.238 | -2.686 | 1.148 | 793 | 662 | 461 | 459 | 460 | 470 | 473 | 448 | 3.634 | 2.862 | 2.636 |
| Long-term debt | 8.841 | 8.129 | 5.451 | 6.360 | 699 | 0 | 0 | 0 | 0 | 0 | 0 | 2.492 | 2.378 | 2.275 |
| Short-term debt | 3.548 | 3.703 | 2.801 | 2.172 | 436 | 52 | 30 | 30 | 7 | 4 | 31 | 783 | 1.602 | 1.348 |
| Total debt | 12.389 | 11.832 | 8.252 | 8.532 | 1.135 | 52 | 30 | 30 | 7 | 4 | 31 | 3.275 | 3.980 | 3.623 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
MF Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDN HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Secher Dalsgaard Nielsen | Management | 0 companies |
| Mark Fjeldal Dalsgaard Nielsen | Management | 0 companies |