| Revenue | DKK 3M | +34% |
| EBITDA | DKK 635K | +60% |
| Net profit | DKK 322K | +124% |
| Total assets | DKK 6M | -2% |
| Equity | DKK 1,8M | -1% |
| Employees | 12 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 727 | 800 | 1.371 | 1.947 | 2.328 | 1.527 | 2.027 | 1.967 | 2.154 | 2.217 | 2.973 |
| Staff expenses | -551 | -456 | -874 | -1.016 | -1.227 | -1.487 | -1.199 | -1.323 | -1.531 | -1.821 | -2.338 |
| EBITDA | 171 | 344 | 497 | 931 | 1.101 | 40 | 828 | 643 | 618 | 396 | 635 |
| Depreciation & amort. | -170 | -187 | -171 | -238 | -144 | -65 | -173 | -37 | -152 | -153 | -153 |
| EBIT | 1 | 157 | 327 | 693 | 957 | -25 | 655 | 607 | 466 | 243 | 482 |
| Net financials | -11 | -9 | -3 | -4 | -13 | -20 | -8 | -3 | -41 | -57 | -74 |
| Profit before tax | -10 | 149 | 324 | 689 | 944 | -45 | 647 | 604 | 425 | 186 | 408 |
| Tax | 107 | 37 | 72 | 152 | 161 | -31 | 142 | 133 | 87 | 42 | 86 |
| Net profit | -117 | 112 | 252 | 537 | 783 | -15 | 504 | 471 | 338 | 144 | 322 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.202 | 4.609 | 5.318 | 6.103 | 5.094 | 4.473 | 6.232 | 6.540 | 6.403 | 6.063 | 5.959 |
| Equity | 2.644 | 2.755 | 3.008 | 3.545 | 1.952 | 1.738 | 2.242 | 2.209 | 2.076 | 1.795 | 1.773 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 52 | 35 | 35 | 0 | 0 | 0 |
| Short-term debt | 1.445 | 1.751 | 2.212 | 2.463 | 3.121 | 2.684 | 3.955 | 4.233 | 4.284 | 4.241 | 4.178 |
| Total debt | 1.445 | 1.751 | 2.212 | 2.463 | 3.121 | 2.735 | 3.990 | 4.268 | 4.284 | 4.241 | 4.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grosserer Andersen Holding ApS | Company | 50.0% | 50.0% | 2025 |
RST Kamstrup Holding ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nørgaard Andersen | Management | 0 companies |