| Revenue | DKK 48K | +10% |
| EBITDA | DKK 48K | +10% |
| Net profit | DKK -34K | -50% |
| Total assets | DKK 3,8M | -2% |
| Equity | DKK 2,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.094 | 855 | 943 | 1.978 | 806 | 1.399 | 880 | 564 | 264 | 247 | 29 | 43 | 48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -906 | 855 | 943 | 2.978 | 2.621 | 2.399 | 1.247 | 1.553 | 356 | 1.083 | 187 | 43 | 48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -906 | 855 | 943 | 2.978 | 2.621 | 2.399 | 1.247 | 1.553 | 356 | 1.083 | 187 | 43 | 48 |
| Net financials | -618 | -964 | -1.011 | -1.536 | -1.319 | -415 | -317 | -329 | -87 | -13 | 529 | -67 | -87 |
| Profit before tax | -1.524 | -109 | -69 | 1.442 | 1.302 | 1.984 | 929 | 1.224 | 269 | 1.069 | 715 | -24 | -39 |
| Tax | -381 | 848 | 40 | -414 | 288 | 437 | 204 | 269 | 43 | 230 | 129 | -1 | -5 |
| Net profit | -1.144 | -957 | -109 | 1.856 | 1.013 | 1.547 | 725 | 955 | 225 | 839 | 587 | -22 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.399 | 38.343 | 38.311 | 39.192 | 34.125 | 27.408 | 21.243 | 16.732 | 8.083 | 9.059 | 4.268 | 3.864 | 3.803 |
| Equity | 4.223 | 3.266 | 3.157 | 6.013 | 8.771 | 8.818 | 8.025 | 5.255 | 2.125 | 2.739 | 2.487 | 2.464 | 2.431 |
| Long-term debt | 20.719 | 19.299 | 19.291 | 18.412 | 17.467 | 15.933 | 10.322 | 5.095 | 4.991 | 4.991 | 1.215 | 1.195 | 1.167 |
| Short-term debt | 16.457 | 15.778 | 15.862 | 14.766 | 7.887 | 2.657 | 2.896 | 6.308 | 848 | 980 | 448 | 87 | 94 |
| Total debt | 37.176 | 35.077 | 35.154 | 33.178 | 25.354 | 18.591 | 13.218 | 11.403 | 5.840 | 5.972 | 1.662 | 1.282 | 1.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTERINGSSELSKABET HL III ApS | Company | 66.7% | 66.7% | 2020 |
EXACT GROUP A/S | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nymark Hansen | Management | 0 companies |
| Thomas Nymark Laursen | Chairman | 0 companies |
| Kurt Dahl Jørgensen | Board of Directors | 0 companies |
| Jens Christian Pasbjerg | Board of Directors | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |
| Danny Kromanne | Chairman | 0 companies |
| Verner Nymark Hansen | Board of Directors | 0 companies |