| Revenue | DKK 2,3M | +70% |
| EBITDA | DKK 164K | +112% |
| Net profit | DKK 603K | +138% |
| Total assets | DKK 62,9M | +102% |
| Equity | DKK 19M | +94% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 616 | 612 | 780 | 1.031 | 949 | 1.136 | 1.554 | 1.362 | 2.311 |
| Staff expenses | -777 | -427 | -390 | -451 | -662 | -657 | -590 | -618 | -1.165 |
| EBITDA | 1.482 | 1.858 | 1.700 | 828 | 2.957 | 3.240 | 1.133 | -1.373 | 164 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.482 | 1.858 | 1.700 | 828 | 2.957 | 3.240 | 1.133 | -1.373 | 164 |
| Net financials | -182 | -69 | -70 | -96 | -275 | -287 | -369 | -647 | 597 |
| Profit before tax | 1.300 | 1.790 | 1.630 | 732 | 2.682 | 2.954 | 764 | -2.020 | 761 |
| Tax | 307 | 231 | 412 | 159 | 511 | 660 | 165 | -450 | 158 |
| Net profit | 993 | 1.559 | 1.218 | 573 | 2.171 | 2.293 | 599 | -1.570 | 603 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.545 | 20.231 | 21.334 | 21.780 | 28.134 | 32.925 | 33.521 | 31.175 | 62.866 |
| Equity | 4.610 | 6.169 | 5.755 | 6.328 | 8.499 | 10.792 | 11.391 | 9.821 | 19.029 |
| Long-term debt | 25.017 | 24.769 | 26.533 | 26.310 | 14.385 | 17.969 | 18.189 | 18.100 | 38.384 |
| Short-term debt | 520 | 546 | 798 | 728 | 3.324 | 1.611 | 1.360 | 1.144 | 1.972 |
| Total debt | 25.537 | 25.315 | 27.331 | 27.038 | 17.709 | 19.580 | 19.549 | 19.244 | 40.356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDN Kapital ApS | Company | 90.0% | 90.0% | 2025 |
LUNO Kapital ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Daniel Nielsen | Chief Executive Officer | 0 companies |