| Revenue | DKK -55K | -257% |
| EBITDA | DKK -55K | -257% |
| Net profit | DKK -56K | +99% |
| Total assets | DKK 29K | -65% |
| Equity | DKK -1,6M | -4% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 63 | 214 | -233 | -231 | 35 | -55 |
| Staff expenses | -272 | -519 | -33 | -0 | -0 | -0 |
| EBITDA | -209 | -305 | -266 | -231 | 35 | -55 |
| Depreciation & amort. | -0 | -6 | -8 | -0 | -5.117 | -0 |
| EBIT | -209 | -311 | -273 | -231 | -5.083 | -55 |
| Net financials | -1 | -28 | -107 | -15 | 0 | -1 |
| Profit before tax | -210 | -339 | -380 | -246 | -5.083 | -56 |
| Tax | -50 | -130 | -88 | -54 | -107 | -0 |
| Net profit | -160 | -209 | -292 | -192 | -4.976 | -56 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.998 | 5.429 | 10.378 | 5.478 | 83 | 29 |
| Equity | 4.140 | 3.932 | 3.639 | 3.448 | -1.528 | -1.584 |
| Long-term debt | 0 | 826 | 6.130 | 0 | 0 | 0 |
| Short-term debt | 676 | 435 | 447 | 1.923 | 1.610 | 1.613 |
| Total debt | 676 | 1.261 | 6.577 | 1.923 | 1.610 | 1.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROJEKTSELSKABET AF DEN 18. FEBRUAR 2015 ApS | Company | 33.3% | 33.3% | 2021 |
XL Management ApS | Company | 25.0% | 25.0% | 2022 |
Thy Erhvervsinvest A/S | Company | 25.0% | 25.0% | 2022 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nymann Nilsson | Chief Executive Officer | 0 companies |
| Jonas Houkjær Bech | Management | 0 companies |
| Geert Winther Skovsgaard | Board of Directors | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Berit Linde Jessen | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Robert Hove | Chairman | 0 companies |