| Revenue | DKK 383K | +51% |
| EBITDA | DKK 36K | +122% |
| Net profit | DKK 26K | +140% |
| Total assets | DKK 359K | -21% |
| Equity | DKK 244K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | 261 | 351 | 301 | 351 | 364 | 394 | 355 | 441 | 399 | 373 | 226 | 253 | 383 |
| Staff expenses | -235 | -244 | -247 | -273 | -270 | -351 | -332 | -351 | -391 | -542 | -517 | -370 | -417 | -336 |
| EBITDA | 54 | 17 | 104 | 27 | 81 | 13 | 62 | 3 | 50 | -143 | -144 | -144 | -164 | 36 |
| Depreciation & amort. | -27 | -35 | -49 | -6 | -49 | -79 | -7 | -0 | -20 | -106 | -5 | -5 | -5 | -7 |
| EBIT | 27 | -18 | 55 | 22 | 32 | -67 | 55 | 3 | 30 | -249 | -149 | -149 | -169 | 29 |
| Net financials | 302 | 41 | 208 | 196 | -7 | 322 | 108 | -225 | 279 | 155 | -54 | 208 | 105 | -3 |
| Profit before tax | 673 | 30 | 268 | 218 | 25 | 255 | 162 | -222 | 309 | -94 | -203 | 59 | -65 | 26 |
| Tax | 175 | 16 | 109 | 51 | 12 | 57 | 37 | -48 | 182 | 11 | -0 | -0 | -0 | -0 |
| Net profit | 498 | 14 | 159 | 166 | 13 | 198 | 125 | -174 | 127 | -106 | -203 | 59 | -65 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.342 | 2.178 | 2.132 | 2.062 | 2.082 | 2.015 | 1.877 | 1.475 | 1.976 | 1.514 | 671 | 701 | 454 | 359 |
| Equity | 2.133 | 1.947 | 2.010 | 1.926 | 1.739 | 1.788 | 1.763 | 1.390 | 1.316 | 1.011 | 608 | 517 | 352 | 244 |
| Long-term debt | 0 | 0 | 0 | 0 | 224 | 96 | 0 | 0 | 393 | 357 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 231 | 122 | 136 | 118 | 132 | 114 | 85 | 267 | 147 | 64 | 185 | 101 | 114 |
| Total debt | 209 | 231 | 122 | 136 | 342 | 228 | 114 | 85 | 660 | 504 | 64 | 185 | 101 | 114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Güldner | Management | 0 companies |