| Revenue | DKK 7,9M | +40% |
| EBITDA | DKK 1,5M | +59% |
| Net profit | DKK 1M | +69% |
| Total assets | DKK 6,2M | +18% |
| Equity | DKK 1,6M | +35% |
| Employees | 22 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 525 | 734 | 642 | 992 | 1.242 | 1.740 | 3.380 | 5.626 | 7.876 |
| Staff expenses | -595 | -714 | -675 | -728 | -991 | -1.653 | -3.343 | -4.706 | -6.410 |
| EBITDA | -70 | 20 | -33 | 264 | 251 | 87 | 37 | 920 | 1.466 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -24 | -108 | -210 |
| EBIT | -70 | 20 | -33 | 264 | 251 | 87 | 13 | 812 | 1.256 |
| Net financials | -1 | -3 | -8 | -12 | -5 | -1 | 81 | 9 | 111 |
| Profit before tax | -71 | 17 | -41 | 252 | 246 | 86 | 95 | 821 | 1.368 |
| Tax | -15 | 5 | -6 | 62 | 60 | 20 | -72 | 222 | 358 |
| Net profit | -56 | 12 | -35 | 190 | 186 | 66 | 166 | 599 | 1.010 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 812 | 752 | 863 | 978 | 2.076 | 3.054 | 3.684 | 5.258 | 6.182 |
| Equity | -6 | 6 | -29 | 161 | 347 | 413 | 580 | 1.178 | 1.588 |
| Long-term debt | 600 | 150 | 0 | 0 | 72 | 0 | 0 | 0 | 0 |
| Short-term debt | 218 | 595 | 891 | 816 | 1.656 | 2.640 | 3.104 | 4.060 | 4.569 |
| Total debt | 818 | 745 | 891 | 816 | 1.729 | 2.640 | 3.104 | 4.060 | 4.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Corsel Holding ApS | Company | 66.7% | 66.7% | 2026 |
Strive Ventures Fund 2 K/S | Company | 20.0% | 20.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Nederby Heitmann Pedersen | Management | 0 companies |
| Per Erland | Chairman | 0 companies |
| Martin Lykke Nielsen | Board of Directors | 0 companies |
| Leon Svejgaard Pedersen | Board of Directors | 0 companies |
| Nikolaj Nederby Pedersen | Board of Directors | 0 companies |
| Stig Jørgensen | Chairman | 0 companies |
| Morten Viggo Skovby | Board of Directors | 0 companies |