| Revenue | DKK 1,1M | -33% |
| EBITDA | DKK 3,1M | +67% |
| Net profit | DKK 2,5M | +83% |
| Total assets | DKK 30,7M | -20% |
| Equity | DKK 22,3M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.999 | 2.228 | 2.376 | 2.435 | 2.639 | 2.674 | 1.999 | 1.768 | 1.453 | 1.557 | 1.665 | 1.842 | 1.693 | 1.137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.668 | 1.733 | 2.682 | 4.593 | 3.013 | 3.337 | 3.465 | 3.411 | 3.474 | 3.777 | 2.948 | 1.035 | 1.858 | 3.098 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.668 | 1.733 | 2.682 | 4.593 | 3.013 | 3.337 | 3.465 | 3.411 | 3.474 | 3.777 | 2.948 | 1.035 | 1.858 | 3.098 |
| Net financials | -713 | -718 | -892 | -602 | -493 | -429 | -350 | -281 | 17 | -22 | -27 | -106 | -255 | 34 |
| Profit before tax | 955 | 1.016 | 1.790 | 3.991 | 2.519 | 2.908 | 3.115 | 3.130 | 3.492 | 3.755 | 2.921 | 929 | 1.603 | 3.132 |
| Tax | 217 | -39 | 331 | 1.043 | 554 | 640 | 649 | 649 | 763 | 826 | 641 | 203 | 255 | 661 |
| Net profit | 737 | 1.055 | 1.459 | 2.948 | 1.965 | 2.269 | 2.466 | 2.481 | 2.729 | 2.929 | 2.280 | 726 | 1.349 | 2.471 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.334 | 34.063 | 35.465 | 39.823 | 40.941 | 42.404 | 44.298 | 36.192 | 34.567 | 40.015 | 41.131 | 40.824 | 38.333 | 30.742 |
| Equity | 10.085 | 11.014 | 12.390 | 15.190 | 16.655 | 18.724 | 20.790 | 22.471 | 23.200 | 25.029 | 26.809 | 27.035 | 27.884 | 22.331 |
| Long-term debt | 15.662 | 17.855 | 17.951 | 17.025 | 16.383 | 15.540 | 13.009 | 8.464 | 6.288 | 9.305 | 8.504 | 7.913 | 4.898 | 3.553 |
| Short-term debt | 2.068 | 2.936 | 2.713 | 4.412 | 4.452 | 4.388 | 7.561 | 2.605 | 2.105 | 2.195 | 2.014 | 2.218 | 2.916 | 2.566 |
| Total debt | 17.730 | 20.791 | 20.664 | 21.437 | 20.834 | 19.928 | 20.570 | 11.069 | 8.393 | 11.499 | 10.518 | 10.131 | 7.814 | 6.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
MG Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIGA INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Garbers | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |