| Revenue | DKK 2,2M | -20% |
| EBITDA | DKK 2,2M | -20% |
| Net profit | DKK 1,3M | -24% |
| Total assets | DKK 22,2M | +0% |
| Equity | DKK 7,1M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 391 | 441 | 497 | 519 | 324 | 501 | 559 | 1.536 | 1.839 | 2.286 | 2.276 | 2.678 | 2.155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 391 | 441 | 497 | 519 | 324 | 501 | 559 | 1.536 | 1.839 | 2.286 | 2.276 | 2.678 | 2.155 |
| Depreciation & amort. | 153 | -153 | -153 | -153 | -143 | -147 | -145 | -285 | -322 | -370 | -370 | -370 | -370 |
| EBIT | 238 | 288 | 344 | 366 | 180 | 354 | 414 | 1.251 | 1.517 | 1.917 | 1.906 | 2.308 | 1.785 |
| Net financials | -132 | -87 | -81 | -77 | -129 | -47 | -44 | -197 | -161 | -164 | -175 | -190 | -171 |
| Profit before tax | 106 | 201 | 262 | 288 | 51 | 307 | 370 | 1.054 | 1.356 | 1.753 | 1.731 | 2.118 | 1.614 |
| Tax | 26 | 51 | 63 | 67 | 12 | 68 | 82 | 232 | 298 | 386 | 381 | 466 | 355 |
| Net profit | 79 | 151 | 199 | 222 | 39 | 240 | 288 | 822 | 1.058 | 1.367 | 1.350 | 1.652 | 1.259 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.788 | 3.813 | 4.005 | 4.160 | 2.696 | 2.753 | 2.952 | 11.659 | 18.605 | 22.875 | 22.575 | 22.207 | 22.208 |
| Equity | 1.316 | 1.467 | 1.666 | 1.888 | 927 | 1.167 | 1.455 | 2.278 | 3.335 | 3.953 | 4.953 | 6.255 | 7.114 |
| Long-term debt | 2.196 | 2.060 | 1.983 | 1.753 | 1.367 | 1.300 | 1.197 | 6.119 | 9.391 | 7.976 | 8.523 | 7.436 | 6.076 |
| Short-term debt | 276 | 286 | 336 | 503 | 386 | 272 | 286 | 3.213 | 5.770 | 10.811 | 8.893 | 8.261 | 8.713 |
| Total debt | 2.472 | 2.346 | 2.319 | 2.256 | 1.753 | 1.572 | 1.483 | 9.332 | 15.161 | 18.787 | 17.416 | 15.697 | 14.790 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MNL HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nørgaard-Larsen | Management | 0 companies |