| Revenue | DKK 173K | +10% |
| EBITDA | DKK 173K | +10% |
| Net profit | DKK -26K | +7% |
| Total assets | DKK 4,2M | +0% |
| Equity | DKK 2,9M | -1% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 16 | 28 | 225 | -104 | -126 | 182 | 284 | 158 | 173 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 37 | 16 | 28 | 225 | -104 | -126 | 182 | 284 | 158 | 173 |
| Depreciation & amort. | -134 | -1.032 | -141 | -89 | -91 | -126 | -140 | -142 | -144 | -158 |
| EBIT | -97 | -1.016 | -113 | 136 | -194 | -252 | 42 | 142 | 13 | 15 |
| Net financials | -101 | -97 | -62 | -62 | -79 | -78 | -32 | -24 | -42 | -48 |
| Profit before tax | -198 | -1.113 | -176 | 75 | -273 | -329 | 10 | 118 | -28 | -33 |
| Tax | -44 | -245 | -39 | 16 | -60 | -73 | 3 | 26 | -1 | -7 |
| Net profit | -154 | -868 | -137 | 58 | -213 | -257 | 8 | 92 | -28 | -26 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.471 | 3.466 | 3.467 | 3.618 | 3.305 | 4.705 | 4.596 | 4.503 | 4.238 | 4.235 |
| Equity | 346 | 500 | 363 | 421 | 208 | 2.826 | 2.833 | 2.925 | 2.898 | 2.872 |
| Long-term debt | 1.800 | 1.661 | 1.521 | 1.379 | 1.237 | 1.094 | 937 | 792 | 659 | 520 |
| Short-term debt | 2.308 | 1.306 | 1.583 | 1.817 | 1.860 | 785 | 826 | 785 | 668 | 770 |
| Total debt | 4.108 | 2.966 | 3.104 | 3.197 | 3.097 | 1.879 | 1.763 | 1.577 | 1.327 | 1.290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2015 | — | — |
SB Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL NØRGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nørgaard | Management | 0 companies |
| Susanne Biel Nørgaard | Management | 0 companies |