| Revenue | DKK 4,2M | +25% |
| EBITDA | DKK 382K | +898% |
| Net profit | DKK -760K | +32% |
| Total assets | DKK 4,4M | -17% |
| Equity | DKK -5,1M | -18% |
| Employees | 18 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.355 | 2.946 | 1.331 | 3.378 | 4.206 |
| Staff expenses | -1.979 | -2.548 | -2.631 | -3.340 | -3.825 |
| EBITDA | -624 | 398 | -1.300 | 38 | 382 |
| Depreciation & amort. | -336 | -347 | -402 | -482 | -480 |
| EBIT | -959 | 51 | -1.702 | -444 | -98 |
| Net financials | -386 | -365 | -513 | -670 | -662 |
| Profit before tax | -1.345 | -314 | -2.216 | -1.114 | -760 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.345 | -314 | -2.216 | -1.114 | -760 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 4.847 | 3.990 | 4.689 | 5.365 | 4.438 |
| Equity | -749 | -1.007 | -3.223 | -4.337 | -5.097 |
| Long-term debt | 1.986 | 1.385 | 4.317 | 5.118 | 5.595 |
| Short-term debt | 3.609 | 3.612 | 3.594 | 4.584 | 3.940 |
| Total debt | 5.596 | 4.997 | 7.911 | 9.702 | 9.536 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MN Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
MF Management | Management | 2015 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2016 – 2023 | |
| Board of Directors | 2016 – 2023 | |
| Deputy Chairman | 2014 – 2016 | |
| Chairman | 2016 – 2023 | |
| Chairman | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 66.67–89.99% | 2018 | |
| Company | 5–9.99% | 0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mia Nyegaard | Chief Executive Officer | 0 companies |
| Mikkel Friis-Holm Ottosen | Management | 0 companies |
| Niels Ingemann Møller | Board of Directors | 0 companies |
| Rune Mou Jepsen | Board of Directors | 0 companies |
| Nille Nolsø Skalts | Deputy Chairman | 0 companies |
| Christian Riewe | Chairman | 0 companies |
| Martin Gade Esven | Chairman | 0 companies |