| Revenue | DKK 24,1M | +8% |
| EBITDA | DKK 6,9M | +44% |
| Net profit | DKK 4,3M | +107% |
| Total assets | DKK 43,7M | +6% |
| Equity | DKK 30,5M | +17% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.361 | 6.614 | 10.070 | — | 11.441 | 13.162 | 15.434 | 19.584 | 19.220 | 24.554 | 21.183 | 22.421 | 24.106 |
| Staff expenses | -3.453 | -4.526 | -6.069 | -7.769 | -8.898 | -10.077 | -12.734 | -13.530 | -12.575 | -16.599 | -16.006 | -17.647 | -17.255 |
| EBITDA | 1.907 | 2.089 | 4.001 | 1.554 | 2.538 | 3.085 | 2.700 | 6.049 | 6.645 | 7.942 | 5.077 | 4.775 | 6.852 |
| Depreciation & amort. | 620 | 635 | -639 | -627 | -523 | -485 | -406 | -434 | -750 | -600 | -1.232 | -1.818 | -1.401 |
| EBIT | 1.287 | 1.453 | 3.362 | 926 | 2.015 | 2.600 | 2.294 | 5.615 | 5.895 | 7.342 | 3.845 | 2.957 | 5.451 |
| Net financials | -285 | -195 | -213 | 19 | 5 | 152 | -57 | 141 | 116 | 29 | 431 | -259 | 223 |
| Profit before tax | 1.002 | 1.259 | 3.149 | 945 | 2.020 | 2.752 | 2.238 | 5.755 | 6.011 | 7.371 | 4.275 | 2.698 | 5.674 |
| Tax | 252 | 286 | 774 | 224 | 446 | 609 | 493 | 1.269 | 1.326 | 1.624 | 948 | 598 | 1.336 |
| Net profit | 750 | 973 | 2.375 | 721 | 1.574 | 2.143 | 1.744 | 4.486 | 4.685 | 5.747 | 3.327 | 2.100 | 4.337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.323 | 15.858 | 19.691 | 22.706 | 22.277 | 22.909 | 25.384 | 26.417 | 34.133 | 36.633 | 46.698 | 41.257 | 43.689 |
| Equity | 5.473 | 6.346 | 8.259 | 7.840 | 9.459 | 10.556 | 12.300 | 16.786 | 21.471 | 24.718 | 24.046 | 26.146 | 30.483 |
| Long-term debt | 2.243 | 2.011 | 1.481 | 901 | 348 | 0 | 0 | 367 | 970 | 0 | 2.994 | 1.739 | 451 |
| Short-term debt | 6.328 | 7.247 | 9.763 | 13.749 | 12.268 | 12.195 | 12.905 | 9.187 | 11.470 | 11.728 | 19.029 | 12.839 | 12.204 |
| Total debt | 8.572 | 9.257 | 11.244 | 14.651 | 12.616 | 12.195 | 12.905 | 9.555 | 12.440 | 11.728 | 22.022 | 14.578 | 12.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2006 | — | — |
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDAHL GROUP ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nordahl Andersen | Management | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |