| Revenue | DKK -103K | -68% |
| EBITDA | DKK -1,3M | +14% |
| Net profit | DKK 2,4M | -76% |
| Total assets | DKK 108,7M | +2% |
| Equity | DKK 108,4M | +2% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -14 | -13 | -12 | -14 | -1.781 | -146 | -98 | -745 | -318 | -103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -300 | -600 | -1.200 | -1.200 | -1.200 |
| EBITDA | 5.160 | -14 | -13 | -12 | -14 | -1.781 | -446 | -698 | -1.945 | -1.518 | -1.303 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.160 | -14 | -13 | -12 | -14 | -1.781 | -446 | -698 | -1.945 | -1.518 | -1.303 |
| Net financials | 0 | 6.202 | 7.147 | 4.113 | 2.051 | 8.924 | 11.416 | 115.054 | 15.328 | 14.665 | 4.396 |
| Profit before tax | 5.160 | 6.188 | 7.134 | 4.100 | 2.038 | 7.142 | 10.970 | 114.355 | 13.384 | 13.147 | 3.093 |
| Tax | -0 | -4 | -8 | -12 | -14 | 276 | 271 | -1.542 | 3.003 | 2.896 | 681 |
| Net profit | 5.160 | 6.192 | 7.142 | 4.112 | 2.052 | 6.866 | 10.699 | 115.897 | 10.381 | 10.251 | 2.412 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.481 | 36.921 | 40.442 | 45.054 | 44.082 | 56.968 | 69.428 | 173.426 | 106.321 | 106.312 | 108.734 |
| Equity | 500 | 32.623 | 39.765 | 43.877 | 43.929 | 48.795 | 57.494 | 168.390 | 95.772 | 106.023 | 108.435 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 4.299 | 677 | 1.177 | 153 | 8.173 | 11.934 | 5.035 | 10.549 | 290 | 300 |
| Total debt | 0 | 4.299 | 677 | 1.177 | 153 | 8.173 | 11.934 | 5.035 | 10.549 | 290 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marlene Nørgaard Carolus | Management | 0 companies |
| Michael Vilhelm Nielsen | Board of Directors | 0 companies |
| Jens Harpøth Zilstorff | Board of Directors | 0 companies |
| Jakob Dupont | Board of Directors | 0 companies |