| Revenue | DKK 3,3M | +2% |
| EBITDA | DKK -800K | +81% |
| Net profit | DKK 5,7M | +108% |
| Total assets | DKK 413,5M | +1% |
| Equity | DKK 285,6M | +4% |
| Employees | 2 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.841 | 4.768 | 5.188 | 5.318 | 5.211 | 5.372 | 4.035 | 2.941 | 4.731 | 4.955 | 3.269 | 3.327 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.504 | -1.549 | -1.512 | -1.550 | -1.802 | -2.616 | -4.956 | -5.637 | -5.322 | -4.508 | -7.395 | -4.067 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.825 | -215 | 875 | 1.173 | 590 | -444 | -922 | -2.696 | -591 | 447 | -4.126 | -800 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 691 | 1.431 | 1.401 | -1.328 | -1.331 | -1.481 | -2.628 | -2.531 | -2.507 | -7.756 | -1.341 | -1.290 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.516 | -1.647 | -527 | -156 | -741 | -1.926 | -3.549 | -5.227 | -3.098 | -7.309 | -5.467 | -2.090 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.929 | 2.071 | 12.779 | 34.677 | 373.533 | 24.903 | -14.380 | -24.681 | 15.313 | 16.835 | -76.032 | 18 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.419 | 166 | 6.352 | 34.521 | 372.792 | 22.977 | -17.929 | -29.908 | 12.215 | 9.526 | -81.499 | -2.072 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -939 | -710 | -377 | -481 | -200 | 1.201 | -5.418 | -2.373 | 1.408 | 4.733 | -12.353 | -7.803 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.357 | 876 | 6.729 | 35.002 | 372.992 | 21.776 | -12.511 | -27.535 | 10.807 | 4.793 | -69.146 | 5.731 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218.695 | 222.010 | 216.793 | 349.456 | 743.824 | 622.595 | 536.860 | 513.408 | 528.486 | 501.623 | 408.597 | 413.480 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 99.237 | 100.274 | 113.537 | 148.728 | 517.416 | 497.316 | 487.780 | 457.991 | 341.725 | 338.123 | 275.677 | 285.581 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.338 | 64.872 | 61.414 | 139.288 | 54.206 | 49.361 | 45.342 | 43.988 | 139.132 | 80.716 | 78.862 | 77.429 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.120 | 56.865 | 41.842 | 61.441 | 172.202 | 74.983 | 3.738 | 11.429 | 47.629 | 82.784 | 54.058 | 50.470 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.459 | 121.737 | 103.256 | 200.729 | 226.408 | 124.344 | 49.080 | 55.417 | 186.761 | 163.500 | 132.920 | 127.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
NT Management | Management | 1969 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1969 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1969 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1969 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sofie Hougaard Invest ApS | Company | 25.0% | 10.0% | 2021 |
Rasmus Hougaard Holding ApS | Company | 25.0% | 10.0% | 2021 |
Thomas Hougaard Invest ApS | Company | 25.0% | 10.0% | 2021 |
Thoraso Holding ApS | Company | 0.0% | 66.7% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Gadensgaard | Chief Executive Officer | 0 companies |
| Niels Thomas Hougaard Nielsen | Management | 0 companies |
| Samuel Waldorph Andreasen | Chief Executive Officer | 0 companies |
| Helle Hougaard | Chairman | 0 companies |
| Hans Henry Jensen | Board of Directors | 0 companies |
| Sofie Hougaard | Board of Directors | 0 companies |
| Anders Peder Petersen | Chairman | 0 companies |
| Anker Laden-Andersen | Board of Directors | 0 companies |
| Per Schak Andreasen | Board of Directors | 0 companies |
| Karen Bodil Nielsen | Board of Directors | 0 companies |
| Rasmus Hougaard | Board of Directors | 0 companies |
| Henrik Hougaard | Chairman | 0 companies |
| Søren Hougaard | Board of Directors | 0 companies |
| Thomas Hougaard | Board of Directors | 0 companies |
| Eva Jørgensen | Board of Directors | 0 companies |