| Revenue | DKK 4,4M | +0% |
| EBITDA | DKK 785K | -20% |
| Net profit | DKK 489K | -27% |
| Total assets | DKK 3,1M | -27% |
| Equity | DKK 2M | -29% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.280 | 2.116 | 1.492 | 3.129 | 2.692 | 2.427 | 2.817 | 2.820 | 2.737 | 3.016 | 4.881 | 5.167 | 4.361 | 4.368 |
| Staff expenses | -799 | -1.485 | -1.807 | -1.998 | -2.097 | -2.373 | -2.292 | -2.443 | -2.251 | -2.220 | -4.571 | -3.991 | -3.395 | -3.509 |
| EBITDA | 480 | 631 | -315 | 1.131 | 595 | -32 | 525 | 351 | 473 | 781 | 311 | 1.169 | 978 | 785 |
| Depreciation & amort. | -97 | -127 | -242 | -227 | -249 | -218 | -211 | -112 | -91 | -102 | -65 | -88 | -126 | -150 |
| EBIT | 384 | 505 | -557 | 904 | 346 | -250 | 315 | 238 | 382 | 679 | 245 | 1.081 | 853 | 635 |
| Net financials | -13 | -21 | -29 | -17 | -2 | 13 | -1 | 8 | -3 | -10 | -51 | 14 | 15 | 16 |
| Profit before tax | 371 | 484 | -586 | 887 | 344 | -135 | 314 | 247 | 379 | 669 | 195 | 1.095 | 867 | 651 |
| Tax | 93 | 122 | -115 | 207 | 82 | 51 | 73 | 66 | 105 | 162 | 55 | 247 | 192 | 162 |
| Net profit | 278 | 362 | -471 | 680 | 262 | -186 | 241 | 181 | 273 | 507 | 140 | 848 | 675 | 489 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.653 | 1.735 | 1.500 | 2.216 | 2.269 | 1.738 | 2.109 | 2.112 | 2.311 | 2.805 | 3.053 | 3.473 | 4.258 | 3.096 |
| Equity | 358 | 577 | 57 | 737 | 949 | 712 | 954 | 1.005 | 878 | 1.110 | 1.250 | 2.098 | 2.773 | 1.963 |
| Long-term debt | 587 | 547 | 343 | 484 | 411 | 290 | 251 | 161 | 98 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 709 | 611 | 1.100 | 991 | 898 | 735 | 905 | 946 | 1.335 | 1.632 | 1.727 | 1.306 | 1.444 | 1.016 |
| Total debt | 1.295 | 1.158 | 1.443 | 1.475 | 1.309 | 1.025 | 1.155 | 1.107 | 1.433 | 1.632 | 1.727 | 1.306 | 1.444 | 1.016 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mics Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nygaard Andersen | Management | 0 companies |
| Ulrik Sejersdal Nielsen | Chairman | 0 companies |
| Henrik Winther Karlsen | Board of Directors | 0 companies |
| Peter Sylvest Andersen | Board of Directors | 0 companies |