| Revenue | DKK -146K | -34% |
| EBITDA | DKK -146K | +34% |
| Net profit | DKK -433K | +4% |
| Total assets | DKK 4,1M | -2% |
| Equity | DKK -2,9M | -18% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | 19 | 102 | 363 | -10 | -46 | -66 | -60 | -102 | -81 | -220 | -146 |
| Staff expenses | -16 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -61 | 2 | 102 | 363 | -10 | -46 | -66 | -60 | -102 | -81 | -220 | -146 |
| Depreciation & amort. | -0 | -0 | -73 | -98 | -98 | -98 | -98 | -98 | -98 | -98 | -98 | -98 |
| EBIT | -61 | 2 | 29 | 265 | -108 | -145 | -164 | -158 | -201 | -180 | -319 | -245 |
| Net financials | -102 | -160 | -158 | -150 | -147 | -150 | -153 | -158 | -78 | -134 | -131 | -188 |
| Profit before tax | -163 | -158 | -129 | 114 | -256 | -294 | -317 | -316 | -278 | -313 | -450 | -433 |
| Tax | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -122 | -158 | -129 | 114 | -256 | -294 | -317 | -316 | -278 | -313 | -450 | -433 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.063 | 4.954 | 4.841 | 4.793 | 4.671 | 4.563 | 4.497 | 4.432 | 4.405 | 4.319 | 4.232 | 4.142 |
| Equity | -42 | -201 | -331 | -216 | -472 | -766 | -1.083 | -1.399 | -1.677 | -1.991 | -2.440 | -2.873 |
| Long-term debt | 4.602 | 4.982 | 4.707 | 4.896 | 5.028 | 5.224 | 5.474 | 5.723 | 5.972 | 6.198 | 6.582 | 6.922 |
| Short-term debt | 409 | 40 | 464 | 113 | 115 | 105 | 107 | 109 | 110 | 112 | 91 | 93 |
| Total debt | 5.010 | 5.022 | 5.172 | 5.009 | 5.143 | 5.330 | 5.581 | 5.832 | 6.082 | 6.310 | 6.673 | 7.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2016 | — | — |
CM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANI KØBENHAVN ApS | Company | 50.0% | 50.0% | 2014 |
MNH CONSULTING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Nørby Hansen | Management | 0 companies |
| Carl Møller Schmidt Hansen | Management | 0 companies |
| Nils Nørby Hansen | Board of Directors | 0 companies |