| Revenue | DKK 1,6M | +358% |
| EBITDA | DKK 7,8M | +2645% |
| Net profit | DKK 6,7M | +3331% |
| Total assets | DKK 47,8M | +18% |
| Equity | DKK 29,6M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 784 | 1.074 | 685 | 664 | 976 | 1.516 | 1.420 | 1.224 | 1.151 | 1.270 | 680 | 345 | 1.579 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -587 |
| EBITDA | 784 | 1.074 | 288 | 1.854 | 12.138 | 2.916 | 3.135 | 2.034 | 2.051 | 2.092 | 5.333 | -308 | 7.839 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 784 | 1.074 | 288 | 1.854 | 12.138 | 2.916 | 3.135 | 2.034 | 2.051 | 2.092 | 5.333 | -308 | 7.839 |
| Net financials | -727 | -743 | -383 | -399 | -873 | -459 | -471 | 151 | -26 | 408 | -533 | 35 | 141 |
| Profit before tax | 523 | 331 | 303 | 1.455 | 11.265 | 2.457 | 2.664 | 2.185 | 2.025 | 2.501 | 4.800 | -273 | 7.980 |
| Tax | 233 | 423 | 132 | 14 | 2.919 | -6 | 698 | 407 | 438 | 494 | 1.052 | -64 | 1.239 |
| Net profit | 290 | -92 | -226 | 1.441 | 8.345 | 2.463 | 1.966 | 1.777 | 1.588 | 2.007 | 3.748 | -209 | 6.740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.257 | 19.850 | 19.145 | 19.602 | 33.217 | 36.001 | 33.152 | 34.311 | 35.806 | 37.453 | 41.387 | 40.597 | 47.842 |
| Equity | 3.718 | 3.626 | 3.284 | 4.725 | 9.522 | 11.986 | 13.951 | 15.729 | 17.304 | 19.311 | 23.059 | 22.850 | 29.591 |
| Long-term debt | 13.247 | 12.712 | 12.215 | 11.637 | 14.890 | 14.096 | 13.289 | 12.557 | 11.776 | 12.364 | 11.490 | 10.178 | 9.444 |
| Short-term debt | 3.039 | 2.955 | 3.188 | 2.800 | 5.441 | 6.545 | 1.871 | 1.852 | 2.322 | 1.187 | 1.212 | 2.043 | 2.275 |
| Total debt | 16.286 | 15.667 | 15.403 | 14.437 | 20.330 | 20.641 | 15.161 | 14.409 | 14.099 | 13.551 | 12.702 | 12.221 | 11.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL N. JOHANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nyrup Johansen | Management | 0 companies |