| Revenue | DKK 361K | -7% |
| EBITDA | DKK 361K | -7% |
| Net profit | DKK 117K | -20% |
| Total assets | DKK 4,3M | -2% |
| Equity | DKK 941K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 277 | 702 | 615 | 538 | 524 | 249 | 331 | 388 | 129 | 336 | 322 | 334 | 386 | 361 |
| Staff expenses | -84 | -392 | -280 | -255 | -229 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 193 | 310 | 335 | 284 | 295 | 249 | 331 | 388 | 129 | 336 | 322 | 334 | 386 | 361 |
| Depreciation & amort. | 140 | -140 | -89 | -92 | -99 | -25 | -33 | -71 | -89 | -91 | -91 | -91 | -73 | -75 |
| EBIT | 53 | 170 | 246 | 191 | 196 | 224 | 298 | 317 | 40 | 244 | 231 | 243 | 313 | 286 |
| Net financials | -160 | -149 | -141 | -114 | -141 | -38 | -48 | -200 | -135 | -106 | -104 | -166 | -125 | -136 |
| Profit before tax | -31 | 21 | 106 | 77 | 55 | 186 | 250 | 117 | -96 | 138 | 127 | 77 | 188 | 150 |
| Tax | 38 | 2 | 10 | 19 | 25 | 38 | 38 | 22 | -59 | -8 | 28 | 25 | 41 | 33 |
| Net profit | -69 | 19 | 96 | 58 | 30 | 147 | 212 | 95 | -37 | 146 | 99 | 52 | 147 | 117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.750 | 2.501 | 2.442 | 2.294 | 2.179 | 2.111 | 2.362 | 4.414 | 4.387 | 4.454 | 4.383 | 4.399 | 4.366 | 4.292 |
| Equity | 30 | 49 | 145 | 143 | 123 | 240 | 372 | 468 | 430 | 577 | 675 | 727 | 874 | 941 |
| Long-term debt | 1.788 | 1.715 | 1.659 | 1.538 | 1.453 | 1.314 | 1.186 | 2.985 | 3.134 | 2.842 | 2.985 | 3.150 | 2.969 | 2.783 |
| Short-term debt | 734 | 568 | 496 | 484 | 494 | 451 | 702 | 849 | 770 | 990 | 649 | 422 | 394 | 431 |
| Total debt | 2.522 | 2.283 | 2.155 | 2.022 | 1.947 | 1.764 | 1.889 | 3.834 | 3.903 | 3.832 | 3.634 | 3.573 | 3.363 | 3.214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2001 | — | — |
PN Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MN HOLDING, AUNING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nielsen | Management | 0 companies |
| Preben Nielsen | Management | 0 companies |
| Pia Grud Nielsen | Chairman | 0 companies |
| Ole Bach Nørgaard | Chairman | 0 companies |
| Michael Hyrum | Board of Directors | 0 companies |
| Birgith Nielsen | Chairman | 0 companies |