| Revenue | DKK 2,5M | -2% |
| EBITDA | DKK 750K | +2% |
| Net profit | DKK 585K | +11% |
| Total assets | DKK 2,2M | -10% |
| Equity | DKK 985K | +6% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.544 | 1.546 | 1.591 | 1.737 | 1.875 | 1.627 | 1.957 | 2.393 | 2.080 | 1.889 | 1.793 | 2.603 | 2.513 | 2.475 |
| Staff expenses | -1.197 | -1.277 | -1.263 | -1.343 | -1.478 | -1.223 | -1.483 | -1.629 | -1.672 | -1.475 | -1.192 | -1.722 | -1.779 | -1.725 |
| EBITDA | 347 | 269 | 328 | 394 | 398 | 403 | 478 | 764 | 408 | 414 | 601 | 849 | 734 | 750 |
| Depreciation & amort. | 126 | 125 | 81 | 74 | 86 | -59 | 2 | -45 | -19 | -48 | -33 | -50 | -40 | -0 |
| EBIT | 221 | 144 | 247 | 321 | 312 | 344 | 476 | 719 | 389 | 366 | 569 | 799 | 694 | 750 |
| Net financials | -9 | -3 | -4 | -1 | -1 | 8 | 10 | 7 | 3 | -19 | -28 | -9 | -15 | 0 |
| Profit before tax | 213 | 141 | 243 | 320 | 311 | 352 | 487 | 726 | 392 | 347 | 541 | 791 | 679 | 750 |
| Tax | 53 | 35 | 58 | 71 | 74 | 78 | 109 | 160 | 86 | 77 | 120 | 174 | 149 | 165 |
| Net profit | 160 | 106 | 186 | 249 | 237 | 274 | 378 | 566 | 306 | 270 | 421 | 617 | 529 | 585 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.127 | 935 | 851 | 939 | 1.078 | 1.022 | 1.198 | 1.571 | 1.586 | 1.945 | 1.532 | 2.350 | 2.464 | 2.221 |
| Equity | 285 | 232 | 317 | 399 | 387 | 424 | 528 | 716 | 506 | 670 | 821 | 1.017 | 929 | 985 |
| Long-term debt | 65 | 45 | 64 | 76 | 72 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 749 | 639 | 457 | 457 | 610 | 592 | 651 | 839 | 974 | 1.247 | 679 | 1.287 | 1.481 | 1.175 |
| Total debt | 814 | 684 | 521 | 533 | 682 | 592 | 651 | 839 | 1.058 | 1.247 | 679 | 1.287 | 1.481 | 1.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NYBRO HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Nybro | Management | 0 companies |