| Revenue | DKK -2,2M | +15% |
| EBITDA | DKK -3,1M | -23% |
| Net profit | DKK -3,3M | -21% |
| Total assets | DKK 2,4M | +73% |
| Equity | DKK 2,1M | +81% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | 32 | -177 | -208 | 55 | -31 | 36 | 291 | 575 | 348 | -250 | -244 | -1.909 | -2.200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -107 | -466 | -549 | -633 | -926 |
| EBITDA | -37 | 32 | -177 | -208 | 55 | -31 | 36 | 291 | 575 | 208 | -716 | -793 | -2.542 | -3.126 |
| Depreciation & amort. | 6 | 6 | 146 | -190 | -212 | -135 | -99 | -122 | -144 | -133 | -122 | -157 | -179 | -145 |
| EBIT | -43 | 26 | -323 | -398 | -157 | -166 | -63 | 169 | 431 | 75 | -838 | -950 | -2.721 | -3.271 |
| Net financials | -2 | 0 | -13 | -23 | -12 | -16 | -18 | -16 | -3 | -2 | -7 | -37 | -46 | -70 |
| Profit before tax | -45 | 26 | -336 | -421 | -169 | -182 | -81 | 153 | 428 | 73 | -845 | -987 | -2.767 | -3.341 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8 | 63 | -0 | -0 | -0 | -0 |
| Net profit | -45 | 26 | -336 | -421 | -169 | -182 | -81 | 153 | 420 | 10 | -845 | -987 | -2.767 | -3.341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 466 | 814 | 1.115 | 1.177 | 1.193 | 1.058 | 963 | 690 | 996 | 1.057 | 1.028 | 1.921 | 1.366 | 2.369 |
| Equity | 350 | 376 | 100 | 189 | 271 | 89 | 258 | 411 | 832 | 841 | 756 | 1.744 | 1.177 | 2.136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 438 | 1.015 | 988 | 922 | 969 | 705 | 279 | 164 | 216 | 272 | 177 | 189 | 233 |
| Total debt | 116 | 438 | 1.015 | 988 | 922 | 969 | 705 | 279 | 164 | 216 | 272 | 177 | 189 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Secher Dalsgaard Nielsen | Management | 0 companies |