| Revenue | DKK 2,4M | +103% |
| EBITDA | DKK 807K | +315% |
| Net profit | DKK 390K | +621% |
| Total assets | DKK 4,4M | -6% |
| Equity | DKK 1,5M | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.198 | 1.454 | 1.724 | 655 | 1.307 | 1.946 | 938 | 1.238 | 1.755 | 1.248 | 608 | 2.276 | 1.187 | 2.409 |
| Staff expenses | -1.376 | -1.139 | -1.339 | -1.244 | -1.444 | -838 | -1.260 | -1.222 | -814 | -1.089 | -507 | -661 | -993 | -1.603 |
| EBITDA | -178 | 271 | 336 | -839 | -136 | 1.107 | -322 | 16 | 941 | 160 | 100 | 1.615 | 194 | 807 |
| Depreciation & amort. | -0 | -0 | -0 | -80 | -81 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -178 | 271 | 336 | -919 | -217 | 1.098 | -322 | 16 | 941 | 160 | 100 | 1.615 | 194 | 807 |
| Net financials | -268 | -329 | -249 | -249 | -276 | -200 | -81 | -172 | -106 | -33 | -78 | -61 | -119 | -298 |
| Profit before tax | -446 | -58 | 87 | -1.168 | -493 | 898 | -403 | -156 | 835 | 126 | 23 | 1.554 | 75 | 509 |
| Tax | -109 | -9 | 33 | -239 | -105 | 210 | -86 | -31 | 189 | 32 | 10 | 346 | 21 | 118 |
| Net profit | -337 | -49 | 53 | -929 | -387 | 688 | -318 | -125 | 647 | 94 | 13 | 1.208 | 54 | 390 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.140 | 2.036 | 2.680 | 6.733 | 3.855 | 1.188 | 1.295 | 836 | 4.197 | 6.557 | 1.896 | 3.736 | 4.695 | 4.396 |
| Equity | — | -223 | -169 | -1.105 | -1.486 | -798 | -387 | -512 | 785 | 879 | 893 | 2.101 | 1.155 | 1.545 |
| Long-term debt | 2.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.484 | 3.421 | 2.849 | 7.810 | 5.341 | 1.985 | 1.682 | 1.347 | 3.412 | 5.674 | 991 | 1.630 | 3.532 | 2.845 |
| Total debt | 4.033 | 3.421 | 2.849 | 7.838 | 5.341 | 1.985 | 1.682 | 1.347 | 3.412 | 5.674 | 991 | 1.630 | 3.532 | 2.845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
PE Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MG HOLDING ApS | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andreas Lykke Grote | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |