| Revenue | DKK 5K | -115% |
| EBITDA | DKK -29K | +54% |
| Net profit | DKK 201K | -31% |
| Total assets | DKK 8M | +1% |
| Equity | DKK 7,8M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.447 | 5.458 | 3.457 | 3.770 | 2.934 | 3.676 | 2.149 | 4.900 | 2.110 | 93 | -29 | 14 | -30 | 5 |
| Staff expenses | -4.298 | -3.931 | -3.995 | -4.080 | -4.277 | -3.277 | -3.169 | -6.267 | -2.750 | -6 | -0 | -0 | -34 | -34 |
| EBITDA | 148 | 1.527 | -538 | -310 | -1.343 | 396 | -1.020 | -1.367 | -639 | 99 | -29 | 14 | -64 | -29 |
| Depreciation & amort. | -136 | -104 | -49 | -38 | -47 | -37 | -37 | -61 | -0 | -0 | -0 | -0 | -27 | -49 |
| EBIT | 13 | 1.423 | -586 | -348 | -1.390 | 359 | -1.056 | -1.428 | -639 | 99 | -29 | 14 | -91 | -78 |
| Net financials | 91 | 99 | 31 | -335 | -332 | -384 | 151 | -315 | -394 | -249 | -75 | -76 | 284 | 199 |
| Profit before tax | 715 | 1.522 | -555 | -683 | -1.723 | -25 | -905 | -1.742 | -1.034 | -150 | -104 | -62 | 193 | 121 |
| Tax | 306 | 425 | -117 | -142 | -376 | -5 | -49 | -139 | -111 | -34 | -80 | 84 | -99 | -80 |
| Net profit | 409 | 1.098 | -438 | -541 | -1.347 | -20 | -856 | -1.603 | -923 | -115 | -24 | -146 | 292 | 201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.339 | 19.797 | 25.900 | 21.244 | 20.527 | 19.856 | 21.881 | 15.431 | 3.102 | 983 | 1.008 | 944 | 7.897 | 7.997 |
| Equity | 2.390 | 3.488 | 3.050 | 2.509 | 1.162 | 1.142 | 286 | -1.318 | -2.241 | -356 | -380 | -527 | 7.638 | 7.839 |
| Long-term debt | 1.789 | 3.293 | 2.862 | 0 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.160 | 13.017 | 19.989 | 18.735 | 17.366 | 16.714 | 19.596 | 14.748 | 3.342 | 1.339 | 1.389 | 1.471 | 259 | 158 |
| Total debt | 18.948 | 16.309 | 22.851 | 18.735 | 19.366 | 18.714 | 21.596 | 16.748 | 5.342 | 1.339 | 1.389 | 1.471 | 259 | 158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 1969 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1969 | — | — | |
| Board of Directors | 1969 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ML HOLDING MØRKØV ApS | Company | 100.0% | 100.0% | 2020 |
JKÆR HOLDING ApS | Company | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Nygaard Larsen | Management | 0 companies |
| Eva Elisabeth Buchart Larsen | Board of Directors | 0 companies |
| Jørgen Kjærgaard | Board of Directors | 0 companies |
| Jens Valdemar Larsen | Board of Directors | 0 companies |
| Marie Nygaard Larsen | Board of Directors | 0 companies |