| Revenue | DKK 15M | +37% |
| EBITDA | DKK 4,5M | +223% |
| Net profit | DKK 2,3M | +8351% |
| Total assets | DKK 34,3M | +14% |
| Equity | DKK 11M | +27% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.140 | 10.043 | 11.303 | 10.966 | 14.989 |
| Staff expenses | -4.388 | -8.595 | -7.572 | -9.573 | -10.494 |
| EBITDA | 1.745 | 1.448 | 3.731 | 1.393 | 4.494 |
| Depreciation & amort. | -313 | -693 | -807 | -867 | -861 |
| EBIT | 1.432 | 755 | 2.923 | 526 | 3.634 |
| Net financials | -48 | -214 | -337 | -483 | -708 |
| Profit before tax | 1.384 | 540 | 2.586 | 43 | 2.926 |
| Tax | 309 | 176 | 572 | 16 | 662 |
| Net profit | 1.075 | 364 | 2.014 | 27 | 2.264 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 29.302 | 29.044 | 29.101 | 30.094 | 34.335 |
| Equity | 8.662 | 9.026 | 10.680 | 8.707 | 11.019 |
| Long-term debt | 1.151 | 557 | 570 | 583 | 601 |
| Short-term debt | 19.490 | 19.385 | 17.709 | 20.740 | 22.711 |
| Total debt | 20.641 | 19.941 | 18.280 | 21.323 | 23.312 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
MG Founder | Founder | 1994 |
AL Chief Executive Officer | Chief Executive Officer | 2022 |
SS Founder | Founder | 1994 |
CM Founder | Founder | 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Former (2) | ||
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2024 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Grønlykke | Founder | 0 companies |
| Anders Laursen | Chief Executive Officer | 0 companies |
| Søren Sylvest Hendil | Founder | 0 companies |
| Claus Meyer Nielsen | Founder | 0 companies |
| Andreas Olesen | Board of Directors | 0 companies |
| Steen Aalund Olsen | Board of Directors | 0 companies |
| Per Olesen | Chairman | 0 companies |
| Karen Sofie Hansen-Hoeck | Board of Directors | 0 companies |