| Revenue | DKK 3,6M | +22% |
| EBITDA | DKK 1,3M | +165% |
| Net profit | DKK 91K | +114% |
| Total assets | DKK 2,9M | -24% |
| Equity | DKK 649K | +16% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.099 | 2.182 | 3.230 | 3.727 | 6.117 | 4.125 | 3.459 | 2.971 | 3.621 |
| Staff expenses | -3.294 | -3.276 | -1.617 | -1.995 | -1.903 | -3.364 | -3.303 | -2.479 | -2.319 |
| EBITDA | -195 | -1.095 | 1.613 | 1.732 | 4.214 | 760 | 156 | 492 | 1.303 |
| Depreciation & amort. | -138 | -218 | -205 | -408 | -630 | -969 | -1.238 | -1.269 | -1.122 |
| EBIT | -333 | -1.313 | 1.408 | 1.324 | 3.584 | -208 | -1.082 | -778 | 181 |
| Net financials | -0 | -6 | -5 | -1 | -16 | -119 | -94 | -86 | -63 |
| Profit before tax | -333 | -1.319 | 1.403 | 1.324 | 3.568 | -327 | -1.176 | -864 | 117 |
| Tax | -75 | -138 | 167 | 298 | 780 | -73 | -256 | -225 | 26 |
| Net profit | -258 | -1.181 | 1.236 | 1.026 | 2.788 | -255 | -920 | -639 | 91 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.415 | 1.187 | 2.167 | 3.679 | 6.494 | 6.100 | 4.374 | 3.778 | 2.868 |
| Equity | 1.483 | 302 | 1.538 | 2.565 | 4.153 | 2.117 | 1.197 | 558 | 649 |
| Long-term debt | 0 | 0 | 0 | 0 | 29 | 29 | 29 | 0 | 0 |
| Short-term debt | 785 | 884 | 499 | 686 | 1.652 | 3.366 | 2.816 | 3.079 | 2.053 |
| Total debt | 785 | 884 | 499 | 686 | 1.681 | 3.395 | 2.845 | 3.079 | 2.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michelle Kristensen Holding ApS | Company | 66.7% | 66.7% | 2018 |
Norland Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Nørgaard Kristensen | Management | 0 companies |
| Michaela Pauline Sarah Norland Winther | Board of Directors | 0 companies |
| Solvej Ge Hyun Lee Ørnstrand | Board of Directors | 0 companies |
| Lars Dam-Johnsen | Board of Directors | 0 companies |