| Revenue | DKK 13,3M | -7% |
| EBITDA | DKK 434K | +47% |
| Net profit | DKK 442K | +37% |
| Total assets | DKK 7,4M | -1% |
| Equity | DKK 5,9M | +8% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.503 | 4.647 | 6.022 | 6.687 | 6.308 | 8.386 | 8.042 | 11.057 | 11.846 | 13.828 | 12.508 | 14.231 | 13.279 |
| Staff expenses | -1.021 | -2.101 | -2.329 | -2.618 | -2.940 | -4.178 | -4.372 | -5.114 | -6.294 | -7.420 | -11.830 | -13.934 | -12.845 |
| EBITDA | 1.483 | 2.546 | 3.694 | 4.068 | 3.368 | 4.208 | 3.670 | 5.943 | 5.552 | 6.408 | 678 | 296 | 434 |
| Depreciation & amort. | -40 | -78 | -48 | -22 | -14 | -30 | -30 | -30 | -19 | -0 | -0 | -0 | -0 |
| EBIT | 1.443 | 2.468 | 3.646 | 4.046 | 3.354 | 4.178 | 3.640 | 5.913 | 5.533 | 6.408 | 678 | 296 | 434 |
| Net financials | -44 | -82 | -139 | -126 | -65 | -58 | -422 | -430 | -447 | -436 | -2 | 27 | 8 |
| Profit before tax | 1.399 | 2.386 | 3.507 | 3.921 | 3.288 | 4.120 | 3.217 | 5.483 | 5.085 | 5.972 | 676 | 323 | 442 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.399 | 2.386 | 3.507 | 3.921 | 3.288 | 4.120 | 3.217 | 5.483 | 5.085 | 5.972 | 676 | 323 | 442 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.763 | 2.016 | 2.287 | 2.614 | 4.093 | 3.950 | 4.947 | 7.181 | 5.752 | 6.736 | 7.734 | 7.403 | 7.357 |
| Equity | 823 | 442 | 1.038 | 1.287 | 1.325 | 2.231 | 3.217 | 3.468 | 3.521 | 4.461 | 5.138 | 5.461 | 5.903 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 940 | 1.575 | 1.249 | 1.327 | 2.768 | 1.718 | 1.730 | 3.713 | 2.230 | 2.275 | 2.596 | 1.942 | 1.455 |
| Total debt | 940 | 1.575 | 1.249 | 1.327 | 2.768 | 1.718 | 1.730 | 3.713 | 2.230 | 2.275 | 2.596 | 1.942 | 1.455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
ADDED VALUES P/S | Company | 20.0% | 20.0% | 2017 |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marion Neino Holm Hansen | Management | 0 companies |
| Søren Hejne Hansen | Chairman | 0 companies |