| Revenue | DKK 1,3M | -38% |
| EBITDA | DKK 1,1M | -46% |
| Net profit | DKK 385K | -60% |
| Total assets | DKK 11,1M | -2% |
| Equity | DKK 10,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 995 | 1.080 | 775 | 759 | 1.825 | 1.606 | 2.507 | 2.082 | 2.241 | 3.451 | 4.015 | 2.115 | 1.309 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 995 | 1.080 | 775 | 759 | 1.825 | 1.606 | 2.507 | 2.000 | 2.213 | 3.450 | 4.014 | 2.091 | 1.136 |
| Depreciation & amort. | 190 | -274 | -312 | -320 | -472 | -761 | -926 | -940 | -1.156 | -1.340 | -1.047 | -874 | -645 |
| EBIT | 805 | 807 | 463 | 439 | 1.353 | 845 | 1.582 | 1.061 | 1.057 | 2.111 | 2.966 | 1.218 | 491 |
| Net financials | -6 | 0 | 1 | -1 | -22 | -7 | -3 | -7 | -5 | -3 | -4 | 4 | 2 |
| Profit before tax | 799 | 807 | 463 | 438 | 1.331 | 838 | 1.579 | 1.053 | 1.052 | 2.108 | 2.963 | 1.222 | 493 |
| Tax | 200 | 200 | 109 | 95 | 293 | 184 | 347 | 232 | 231 | 464 | 652 | 269 | 109 |
| Net profit | 599 | 607 | 354 | 343 | 1.038 | 653 | 1.232 | 822 | 820 | 1.644 | 2.311 | 953 | 385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.225 | 4.669 | 5.779 | 6.418 | 7.099 | 8.744 | 7.441 | 7.849 | 7.969 | 9.786 | 11.354 | 11.295 | 11.081 |
| Equity | 2.906 | 3.513 | 3.367 | 3.710 | 4.348 | 5.002 | 6.233 | 7.055 | 7.226 | 8.270 | 9.780 | 10.134 | 10.119 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.203 | 1.094 | 2.311 | 2.592 | 2.505 | 3.534 | 851 | 424 | 503 | 1.212 | 1.107 | 823 | 726 |
| Total debt | 1.203 | 1.094 | 2.311 | 2.592 | 2.505 | 3.534 | 851 | 424 | 503 | 1.212 | 1.107 | 823 | 726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2006 | — | — |
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 |