| Revenue | DKK 17,9M | +1% |
| EBITDA | DKK 2,5M | -35% |
| Net profit | DKK 1,6M | -33% |
| Total assets | DKK 11,6M | -28% |
| Equity | DKK 5,2M | +44% |
| Employees | 20 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.206 | 2.870 | 4.078 | 5.248 | 10.039 | 8.091 | 6.303 | 8.364 | 10.376 | 18.152 | 17.809 | 17.938 |
| Staff expenses | -1.872 | -2.168 | -3.225 | -4.600 | -6.423 | -6.585 | -5.460 | -5.326 | -7.495 | -11.069 | -13.924 | -15.425 |
| EBITDA | 334 | 703 | 853 | 648 | 3.615 | 1.507 | 842 | 2.800 | 3.117 | 7.083 | 3.880 | 2.523 |
| Depreciation & amort. | -32 | -55 | -58 | -72 | -41 | -31 | -106 | -92 | -108 | -201 | -703 | -291 |
| EBIT | 302 | 648 | 794 | 577 | 3.574 | 1.476 | 736 | 2.708 | 3.009 | 6.882 | 3.178 | 2.233 |
| Net financials | -5 | -10 | -20 | -5 | 28 | -80 | -45 | -24 | -76 | -35 | -123 | -178 |
| Profit before tax | 296 | 638 | 775 | 571 | 3.602 | 1.395 | 691 | 2.684 | 2.933 | 6.846 | 3.055 | 2.055 |
| Tax | 74 | 152 | 174 | 137 | 799 | 315 | 158 | 591 | 652 | 1.509 | 681 | 454 |
| Net profit | 222 | 486 | 600 | 435 | 2.803 | 1.080 | 533 | 2.093 | 2.281 | 5.338 | 2.374 | 1.601 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.074 | 1.721 | 2.703 | 2.869 | 5.876 | 5.594 | 4.713 | 7.856 | 8.300 | 13.245 | 16.125 | 11.612 |
| Equity | 302 | 788 | 1.278 | 1.413 | 2.916 | 2.196 | 1.729 | 3.322 | 3.510 | 6.568 | 3.642 | 5.243 |
| Long-term debt | 26 | 0 | 0 | 0 | 0 | 171 | 466 | 471 | 0 | 0 | 0 | 0 |
| Short-term debt | 746 | 933 | 1.425 | 1.456 | 2.830 | 3.150 | 2.387 | 3.991 | 4.687 | 6.593 | 12.483 | 6.272 |
| Total debt | 772 | 933 | 1.425 | 1.456 | 2.830 | 3.321 | 2.853 | 4.462 | 4.687 | 6.593 | 12.483 | 6.272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Koble ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nielsen | Management | 0 companies |
| Mikael Rubenius | Board of Directors | 0 companies |
| Anders Colding Lund Petersen | Board of Directors | 0 companies |
| Michael Hemicke | Chairman | 0 companies |