| Revenue | DKK 2,9M | +21% |
| EBITDA | DKK 2,3M | +32% |
| Net profit | DKK 1M | +604% |
| Total assets | DKK 64,9M | -1% |
| Equity | DKK 46,4M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 276 | 105 | 317 | 71 | 172 | 394 | 334 | 270 | 248 | 549 | 601 | 1.548 | 2.404 | 2.897 |
| Staff expenses | -109 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -444 | -554 | -604 |
| EBITDA | 177 | 117 | 317 | 71 | 172 | 394 | 334 | 270 | 248 | 549 | 601 | 1.104 | 1.743 | 2.293 |
| Depreciation & amort. | 23 | -23 | 62 | -63 | -63 | -70 | -70 | -108 | -246 | -422 | -428 | -741 | -420 | -466 |
| EBIT | 154 | 93 | 256 | 8 | 109 | 324 | 264 | 161 | 2 | 127 | 173 | 364 | 1.324 | 1.827 |
| Net financials | -158 | -83 | -55 | -69 | -89 | -89 | -85 | -107 | -401 | -543 | -989 | -1.089 | -1.002 | -420 |
| Profit before tax | -4 | 10 | 200 | -61 | 20 | 234 | 179 | 54 | -399 | -416 | -816 | -725 | 322 | 1.407 |
| Tax | 5 | 6 | 38 | -18 | 15 | 64 | 51 | 27 | -63 | 7 | -99 | -9 | 179 | 405 |
| Net profit | -9 | 4 | 162 | -43 | 6 | 171 | 128 | 27 | -336 | -423 | -717 | -716 | 142 | 1.002 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.609 | 6.484 | 6.150 | 6.047 | 6.167 | 6.266 | 6.285 | 13.325 | 24.536 | 26.841 | 47.991 | 55.410 | 65.296 | 64.949 |
| Equity | 565 | 2.570 | 2.732 | 2.822 | 2.827 | 2.998 | 3.125 | 3.152 | 2.817 | 2.394 | 21.677 | 30.793 | 45.381 | 46.383 |
| Long-term debt | 2.985 | 2.985 | 2.985 | 2.796 | 2.668 | 2.537 | 2.404 | 2.268 | 2.130 | 5.265 | 18.512 | 17.502 | 16.642 | 15.834 |
| Short-term debt | 41 | 659 | 176 | 294 | 528 | 578 | 594 | 7.726 | 19.415 | 18.981 | 7.586 | 6.891 | 3.040 | 2.486 |
| Total debt | 3.026 | 3.644 | 3.161 | 3.090 | 3.196 | 3.115 | 2.998 | 9.994 | 21.545 | 24.246 | 26.098 | 24.393 | 19.682 | 18.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2012 | — | — |
JB Founder | Founder | 1987 | — | — |
NB Founder | Founder | 1987 | — | — |
OL Audit | Audit | 1987 | — | — |
HL Founder | Founder | 1987 | — | — |
SB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL NØRGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nørgaard | Management | 0 companies |
| John Bennedsen | Founder | 0 companies |
| Nora Bennedsen | Founder | 0 companies |
| Ove Lihn | Audit | 0 companies |
| Helle Lind | Founder | 0 companies |
| Susanne Biel Nørgaard | Management | 0 companies |
| Jørgen Warming Bennedsen | Board of Directors | 0 companies |