| Revenue | DKK 279K | +100% |
| EBITDA | DKK 279K | +100% |
| Net profit | DKK -24K | +48% |
| Total assets | DKK 4M | -2% |
| Equity | DKK 945K | -3% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 239 | 199 | 151 | 140 | 279 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 239 | 199 | 151 | 140 | 279 |
| Depreciation & amort. | -122 | -126 | -127 | -84 | -110 |
| EBIT | 117 | 73 | 24 | 55 | 169 |
| Net financials | -112 | -108 | -91 | -102 | -194 |
| Profit before tax | 5 | -35 | -67 | -47 | -24 |
| Tax | 1 | -6 | -16 | -0 | -0 |
| Net profit | 4 | -29 | -51 | -47 | -24 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.895 | 3.745 | 4.190 | 4.123 | 4.032 |
| Equity | 1.096 | 1.067 | 1.016 | 970 | 945 |
| Long-term debt | 2.637 | 2.533 | 3.048 | 3.032 | 2.966 |
| Short-term debt | 139 | 129 | 125 | 122 | 120 |
| Total debt | 2.777 | 2.662 | 3.173 | 3.154 | 3.087 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Founder | Founder | 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2018 – 2021 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2024 | |
| Individual | 25–33.32% | 25–33.32% | 2024 | |
| Individual | 25–33.32% | 25–33.32% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nordlund Madsen | Founder | 0 companies |
| Niels Kenneth Bjørn Jacobsen | Chairman | 0 companies |
| Annette Storgaard Jacobsen | Board of Directors | 0 companies |