| Revenue | DKK 9,9M | +5% |
| EBITDA | DKK 331K | -50% |
| Net profit | DKK 31K | -91% |
| Total assets | DKK 4,6M | +4% |
| Equity | DKK 1,1M | +3% |
| Employees | 29 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.075 | 1.400 | 1.985 | 4.348 | 8.289 | 9.474 | 11.378 | 10.158 | 9.330 | 9.381 | 9.856 |
| Staff expenses | -532 | -849 | -1.390 | -2.718 | -5.801 | -6.697 | -7.210 | -9.761 | -9.095 | -8.715 | -9.525 |
| EBITDA | 124 | 51 | -174 | 211 | 196 | 169 | 505 | 397 | 235 | 666 | 331 |
| Depreciation & amort. | -49 | -29 | -50 | -48 | -74 | -93 | -127 | -235 | -11 | -214 | -56 |
| EBIT | 75 | 21 | -224 | 162 | 122 | 77 | 378 | 162 | 224 | 452 | 276 |
| Net financials | 1 | 4 | 3 | 1 | -11 | -37 | -15 | -35 | -26 | -15 | -234 |
| Profit before tax | 75 | 25 | -221 | 163 | 111 | 40 | 363 | 127 | 198 | 437 | 42 |
| Tax | -0 | 6 | -49 | 36 | 12 | 9 | 80 | 28 | 45 | 101 | 11 |
| Net profit | 75 | 19 | -173 | 127 | 100 | 31 | 283 | 99 | 153 | 336 | 31 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 290 | 401 | 564 | 1.210 | 3.085 | 2.153 | 3.735 | 4.907 | 4.209 | 4.409 | 4.600 |
| Equity | 155 | 155 | -17 | 110 | 210 | 241 | 524 | 623 | 776 | 1.112 | 1.143 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 135 | 246 | 581 | 1.100 | 2.876 | 1.913 | 3.211 | 4.284 | 3.433 | 3.297 | 3.457 |
| Total debt | 135 | 246 | 581 | 1.100 | 2.876 | 1.913 | 3.211 | 4.284 | 3.433 | 3.297 | 3.457 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nørner Ibinger | Management | 0 companies |