| Revenue | DKK 2M | +7% |
| EBITDA | DKK 588K | +12% |
| Net profit | DKK 88K | -34% |
| Total assets | DKK 5,9M | +23% |
| Equity | DKK 2,6M | +3% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | 341 | 969 | 1.244 | 2.527 | 778 | 1.633 | 2.135 | 2.528 | 2.991 | 1.908 | 2.035 |
| Staff expenses | -92 | -406 | -920 | -1.068 | -1.194 | -992 | -1.178 | -1.334 | -1.429 | -1.891 | -1.385 | -1.447 |
| EBITDA | -177 | -65 | 341 | 176 | 1.333 | -214 | 455 | 801 | 1.099 | 1.099 | 524 | 588 |
| Depreciation & amort. | -0 | -38 | 146 | -19 | -42 | -212 | -266 | -247 | -235 | -226 | -218 | -218 |
| EBIT | -177 | -103 | 195 | 157 | 1.291 | -426 | 189 | 554 | 863 | 873 | 305 | 370 |
| Net financials | -2 | 22 | -9 | -12 | -17 | 57 | -47 | -44 | -140 | -42 | -122 | -228 |
| Profit before tax | -179 | -81 | 186 | 144 | 1.274 | -369 | 142 | 510 | 724 | 831 | 183 | 142 |
| Tax | -18 | -16 | 44 | 39 | 279 | -74 | 34 | 115 | 167 | 202 | 50 | 54 |
| Net profit | -161 | -65 | 142 | 106 | 995 | -294 | 108 | 396 | 557 | 629 | 133 | 88 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.242 | 1.812 | 1.709 | 1.764 | 1.908 | 4.437 | 4.174 | 5.583 | 5.328 | 6.369 | 4.763 | 5.881 |
| Equity | -81 | -146 | -4 | 101 | 1.097 | 802 | 910 | 1.306 | 1.863 | 2.392 | 2.525 | 2.613 |
| Long-term debt | 1.379 | 767 | 560 | 392 | 0 | 1.363 | 1.013 | 464 | 499 | 65 | 41 | 43 |
| Short-term debt | 944 | 1.191 | 1.142 | 1.228 | 782 | 2.271 | 2.251 | 3.707 | 2.830 | 3.749 | 1.998 | 2.998 |
| Total debt | 2.323 | 1.958 | 1.702 | 1.620 | 782 | 3.634 | 3.264 | 4.171 | 3.329 | 3.814 | 2.039 | 3.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Green Action Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nielsen | Management | 0 companies |
| Ulla Hasselby | Board of Directors | 0 companies |
| Jørgen Bork Munter | Chairman | 0 companies |