| Revenue | DKK 50K | +1150% |
| EBITDA | DKK 50K | +1150% |
| Net profit | DKK 50K | +900% |
| Total assets | DKK 116K | +66% |
| Equity | DKK 104K | +93% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -28 | -528 | -529 | 54 | 402 | 172 | 108 | 4 | 50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | -28 | -528 | -529 | 54 | 402 | 172 | 108 | 4 | 50 |
| Depreciation & amort. | -0 | -2.251 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -2.279 | -528 | -529 | 54 | 402 | 172 | 108 | 4 | 50 |
| Net financials | -0 | -40 | -18 | -0 | -0 | -7 | -13 | -1 | 1 | 0 |
| Profit before tax | -58 | -2.319 | -546 | -529 | 53 | 396 | 159 | 107 | 5 | 50 |
| Tax | -0 | -495 | -220 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -58 | -1.824 | -326 | -529 | 53 | 396 | 159 | 107 | 5 | 50 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.540 | 2.081 | 984 | 128 | 134 | 530 | 371 | 160 | 70 | 116 |
| Equity | 2.942 | 1.118 | 793 | 64 | 117 | 513 | 362 | 149 | 54 | 104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16 | 743 | 191 | 65 | 16 | 16 | 9 | 11 | 16 | 12 |
| Total debt | 16 | 743 | 191 | 65 | 16 | 16 | 9 | 11 | 16 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2022 | — | — |
FB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDN HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2017 |
AKI EQUITY ApS | Company | 20.0% | 20.0% | 2017 |
Slipgate Ironworks ApS | Company | 10.0% | 10.0% | 2023 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
Aki Invest ApS | Company | 20.0% | 20.0% | 2018 |
IE 2016 ApS | Company | 50.0% | 50.0% | 2015 |
VSPD ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Secher Dalsgaard Nielsen | Management | 0 companies |
| Frederik Burciu Schreiber | Management | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Jens Chresten Kolding Søndergaard | Board of Directors | 0 companies |