| Revenue | DKK 2,2M | +92% |
| EBITDA | DKK 99K | -31% |
| Net profit | DKK 4K | -95% |
| Total assets | DKK 1,7M | +14% |
| Equity | DKK 481K | +1% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -42 | 43 | 58 | 1.783 | 1.165 | 2.233 |
| Staff expenses | -0 | -0 | -0 | -1.304 | -1.022 | -2.134 |
| EBITDA | -42 | 43 | 58 | 480 | 143 | 99 |
| Depreciation & amort. | -6 | -25 | -41 | -41 | -21 | -55 |
| EBIT | -48 | 17 | 17 | 438 | 122 | 45 |
| Net financials | -4 | -9 | -12 | -3 | -0 | 1 |
| Profit before tax | -52 | 8 | 5 | 435 | 122 | 45 |
| Tax | -11 | 2 | 1 | 99 | 40 | 41 |
| Net profit | -41 | 6 | 4 | 336 | 83 | 4 |
| Item | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 385 | 1.158 | 2.018 | 1.303 | 1.469 | 1.679 |
| Equity | 48 | 55 | 58 | 394 | 477 | 481 |
| Long-term debt | 0 | 0 | 0 | 37 | 42 | 0 |
| Short-term debt | 336 | 1.104 | 1.960 | 852 | 933 | 1.186 |
| Total debt | 336 | 1.104 | 1.960 | 890 | 975 | 1.186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bad Robot ApS | Company | 33.3% | 33.3% | 2023 |
Milli Holding ApS | Company | 33.3% | 33.3% | 2023 |
GRANT THORNTON 2011 ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nielsen | Chief Executive Officer | 0 companies |
| Henrik Lundum | Board of Directors | 0 companies |
| Martin Brogaard Borup Nielsen | Chairman | 0 companies |