| Revenue | DKK 290K | -1% |
| EBITDA | DKK 290K | -1% |
| Net profit | DKK 40K | +50% |
| Total assets | DKK 1,7M | -6% |
| Equity | DKK 247K | +19% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43 | 224 | 197 | 188 | 266 | 223 | 302 | 266 | 308 | 293 | 290 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 43 | 172 | 197 | 188 | 266 | 223 | 302 | 266 | 308 | 293 | 290 |
| Depreciation & amort. | -85 | -107 | -109 | -110 | -117 | -120 | -123 | -129 | -131 | -131 | -165 |
| EBIT | -42 | 65 | 88 | 79 | 149 | 104 | 179 | 137 | 177 | 162 | 126 |
| Net financials | -27 | -13 | -33 | -74 | -132 | -94 | -159 | -96 | -119 | -128 | -75 |
| Profit before tax | -69 | 52 | 55 | 5 | 17 | 10 | 20 | 40 | 58 | 34 | 51 |
| Tax | -17 | 19 | 52 | 1 | 4 | -3 | 9 | 9 | 13 | 8 | 11 |
| Net profit | -52 | 33 | 3 | 4 | 13 | 13 | 10 | 31 | 45 | 26 | 40 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.280 | 0 | 1.630 | 1.552 | 1.698 | 1.655 | 1.769 | 1.747 | 1.714 | 1.851 | 1.731 |
| Equity | 28 | 0 | 64 | 68 | 81 | 94 | 104 | 136 | 181 | 207 | 247 |
| Long-term debt | 671 | 0 | 1.209 | 1.335 | 1.480 | 1.412 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 580 | 0 | 303 | 94 | 79 | 93 | 1.599 | 1.537 | 1.446 | 1.549 | 1.378 |
| Total debt | 1.252 | 0 | 1.512 | 1.429 | 1.558 | 1.505 | 1.599 | 1.537 | 1.446 | 1.549 | 1.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SL HOLDING KØBENHAVN ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nilsson | Management | 0 companies |