| Revenue | DKK 1,2M | +57% |
| EBITDA | DKK 208K | +118% |
| Net profit | DKK 80K | +246% |
| Total assets | DKK 1,3M | +5% |
| Equity | DKK 75K | +1533% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96 | 634 | 868 | 1.956 | 2.508 | 2.079 | 1.910 | 1.584 | 785 | 1.230 |
| Staff expenses | -90 | -421 | -551 | -1.538 | -2.346 | -1.312 | -1.339 | -1.186 | -689 | -1.022 |
| EBITDA | 6 | 212 | 317 | 418 | 163 | 767 | 572 | 399 | 96 | 208 |
| Depreciation & amort. | -8 | -34 | -74 | -110 | -202 | -193 | -162 | -138 | -143 | -74 |
| EBIT | -3 | 179 | 242 | 307 | -39 | 574 | 409 | 261 | -47 | 135 |
| Net financials | 0 | -0 | -3 | -36 | -16 | -8 | -12 | -6 | -22 | -31 |
| Profit before tax | -1 | 179 | 240 | 271 | -55 | 566 | 398 | 255 | -69 | 104 |
| Tax | 1 | 39 | 53 | 63 | -12 | 125 | 89 | 57 | -14 | 23 |
| Net profit | -2 | 139 | 187 | 208 | -43 | 442 | 309 | 198 | -55 | 80 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 360 | 503 | 933 | 1.651 | 1.821 | 1.578 | 1.283 | 1.479 | 1.241 | 1.304 |
| Equity | 48 | 187 | 374 | 258 | 215 | 657 | 766 | 713 | -5 | 75 |
| Long-term debt | 5 | 0 | 101 | 15 | 390 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 290 | 302 | 433 | 1.290 | 1.139 | 849 | 461 | 731 | 1.218 | 1.200 |
| Total debt | 295 | 302 | 533 | 1.304 | 1.528 | 849 | 461 | 731 | 1.218 | 1.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2016 | — | — |
BL Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MN HOLDING, AUNING ApS | Company | 100.0% | 100.0% | 2024 |
Lanther Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nielsen | Management | 0 companies |
| Berit Lanther | Management | 0 companies |