| Revenue | DKK 49,6M | +8% |
| EBITDA | DKK 2,3M | +223% |
| Net profit | DKK 2,7M | +120% |
| Total assets | DKK 22,5M | +1% |
| Equity | DKK 9,6M | +39% |
| Employees | 55 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.529 | 12.327 | 14.496 | 18.316 | 20.519 | 23.347 | 25.400 | 25.534 | 34.813 | 42.949 | 43.679 | 46.035 | 49.610 |
| Staff expenses | -10.376 | -10.759 | -12.458 | -14.751 | -18.882 | -20.152 | -22.282 | -23.399 | -21.875 | -27.814 | -28.957 | -32.294 | -33.742 |
| EBITDA | 1.153 | 1.568 | 2.037 | 3.564 | 1.638 | 3.195 | 3.118 | 2.135 | 2.280 | 2.096 | 1.361 | 724 | 2.337 |
| Depreciation & amort. | 133 | 117 | -71 | -69 | -219 | -237 | -501 | -776 | -570 | -569 | -254 | -203 | -203 |
| EBIT | 1.020 | 1.451 | 1.966 | 3.495 | 1.418 | 2.958 | 2.617 | 1.359 | 1.710 | 1.526 | 1.107 | 520 | 2.133 |
| Net financials | 85 | -144 | -154 | 255 | 538 | 945 | -1.795 | 1.284 | 1.334 | 2.326 | -780 | 1.048 | 1.324 |
| Profit before tax | 1.105 | 1.307 | 1.813 | 3.750 | 1.956 | 3.904 | 822 | 2.643 | 3.045 | 3.852 | 327 | 1.568 | 3.457 |
| Tax | 244 | 334 | 401 | 838 | 438 | 864 | 217 | 586 | 671 | 725 | 257 | 350 | 774 |
| Net profit | 861 | 973 | 1.412 | 2.912 | 1.518 | 3.040 | 605 | 2.057 | 2.374 | 3.127 | 70 | 1.218 | 2.683 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.809 | 10.846 | 15.649 | 16.842 | 18.854 | 22.069 | 18.579 | 19.649 | 25.080 | 24.247 | 16.659 | 22.232 | 22.474 |
| Equity | 4.965 | 3.738 | 5.150 | 8.062 | 6.579 | 8.120 | 5.725 | 7.281 | 7.655 | 8.783 | 5.725 | 6.943 | 9.626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.844 | 7.108 | 10.499 | 8.743 | 12.253 | 13.938 | 12.678 | 12.131 | 17.288 | 14.815 | 10.398 | 15.112 | 12.715 |
| Total debt | 5.844 | 7.108 | 10.499 | 8.743 | 12.253 | 13.938 | 12.678 | 12.131 | 17.288 | 14.815 | 10.398 | 15.112 | 12.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2003 | — | — |
CF Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIB GLOBAL INVESTMENT HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Gregers Douglas Iuel-Brockdorff | Management | 0 companies |
| Christian Frands Hansen | Founder | 0 companies |
| Frederik Douglas Iuel-Brockdorff | Board of Directors | 0 companies |
| Mette Seidelin Iuel-Brockdorff | Chairman | 0 companies |
| Britt Marie Klug | Board of Directors | 0 companies |
| Thomas Guldbek | Board of Directors | 0 companies |
| Peter Staghøj | Board of Directors | 0 companies |
| Michael Nørgaard Jensen | Board of Directors | 0 companies |