| Revenue | DKK -361K | +50% |
| EBITDA | DKK -361K | -50% |
| Net profit | DKK -2,8M | -196% |
| Total assets | DKK 45,1M | -6% |
| Equity | DKK 33,8M | -8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -309 | -187 | -192 | -139 | -205 | -511 | -271 | -249 | -303 | -216 | -246 | -241 | -361 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -309 | -187 | -192 | -139 | -205 | -511 | -271 | -249 | -303 | -216 | -246 | -241 | -361 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -309 | -187 | -192 | -139 | -205 | -511 | -271 | -249 | -303 | -216 | -246 | -241 | -361 |
| Net financials | -2.684 | 13.275 | 3.222 | -5.111 | -3.978 | -5.538 | 3.814 | 393 | -8.759 | -1.258 | 19.942 | -703 | -2.431 |
| Profit before tax | -2.993 | 13.088 | 3.030 | -5.250 | -4.183 | -6.049 | 3.544 | 145 | -9.062 | -1.474 | 19.695 | -945 | -2.793 |
| Tax | -0 | -130 | -170 | 1.087 | -787 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.993 | 13.218 | 3.200 | -6.338 | -3.395 | -6.049 | 3.544 | 145 | -9.062 | -1.474 | 19.695 | -945 | -2.793 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.680 | 55.804 | 45.299 | 35.783 | 30.851 | 24.823 | 28.337 | 28.486 | 22.239 | 20.781 | 44.292 | 47.783 | 45.059 |
| Equity | 40.436 | 55.652 | 44.944 | 34.181 | 30.785 | 24.736 | 28.280 | 28.425 | 19.363 | 17.889 | 37.584 | 36.640 | 33.847 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.800 | 0 | 6.548 | 11.057 | 6.648 |
| Short-term debt | 243 | 151 | 355 | 1.602 | 66 | 87 | 57 | 61 | 76 | 2.893 | 160 | 86 | 4.563 |
| Total debt | 243 | 151 | 355 | 1.602 | 66 | 87 | 57 | 61 | 2.876 | 2.893 | 6.708 | 11.143 | 11.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EXACT GROUP A/S | Company | 15.0% | 15.0% | 2025 |
JAKOBS HUS ApS | Company | 15.0% | 15.0% | 2025 |
Placement Brazil A/S | Company | 10.0% | 10.0% | 2025 |
C.E. INVEST ApS | Company | 5.0% | 5.0% | 2013 |
BJERGGÅRD INVEST ApS | Company | 5.0% | 5.0% | 2019 |
EXACT BRAZIL A/S | Company | 25.0% | 25.0% | 2010 |
| Individual | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nymark Hansen | Chief Executive Officer | 0 companies |
| Kurt Benny Kahla | Management | 0 companies |
| Nis Christian Phillipsen | Deputy Chairman | 0 companies |
| Søren Noringriis | Board of Directors | 0 companies |
| Claus Ewers | Board of Directors | 0 companies |
| Mads Pauli Ringkjøbing-Christiansen | Board of Directors | 0 companies |
| Hans Knag Tjørnelund | Chairman | 0 companies |
| Henrik Jessen Enderlein | Chairman | 0 companies |
| Claus Mols Jensen | Board of Directors | 0 companies |
| Torben Mauritzen | Board of Directors | 0 companies |
| Claus Wædeled | Chairman | 0 companies |
| Mark Eskild Hartwig | Board of Directors | 0 companies |