| Revenue | DKK 291K | -23% |
| EBITDA | DKK 291K | -23% |
| Net profit | DKK -106K | -95% |
| Total assets | DKK 2M | -19% |
| Equity | DKK 819K | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | 329 | 311 | 501 | 478 | 389 | 386 | 409 | 332 | 306 | 256 | 531 | 380 | 291 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 417 | 329 | 311 | 501 | 478 | 389 | 386 | 409 | 332 | 306 | 256 | 531 | 380 | 291 |
| Depreciation & amort. | -43 | -69 | -272 | -285 | -354 | -289 | -322 | -342 | -316 | -270 | -243 | -285 | -357 | -357 |
| EBIT | 374 | 260 | 39 | 216 | 124 | 100 | 64 | 67 | 16 | 35 | 12 | 246 | 23 | -66 |
| Net financials | -9 | 85 | -130 | -73 | 61 | 95 | -48 | -46 | -55 | -27 | -31 | -70 | -90 | -68 |
| Profit before tax | 365 | 345 | -91 | 142 | 185 | 195 | 16 | 21 | -39 | 9 | -19 | 176 | -67 | -134 |
| Tax | 92 | 41 | 3 | 37 | 10 | 8 | 5 | 6 | -8 | 3 | -3 | 41 | -12 | -28 |
| Net profit | 273 | 304 | -94 | 106 | 175 | 186 | 11 | 15 | -31 | 6 | -16 | 136 | -54 | -106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.610 | 2.204 | 3.016 | 2.556 | 2.921 | 2.477 | 2.609 | 2.543 | 2.071 | 1.713 | 2.090 | 2.760 | 2.502 | 2.014 |
| Equity | 1.682 | 1.486 | 892 | 497 | 673 | 859 | 870 | 885 | 854 | 860 | 844 | 980 | 925 | 819 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 910 | 674 | 2.074 | 1.987 | 2.189 | 1.568 | 1.680 | 1.594 | 1.160 | 786 | 1.183 | 1.682 | 1.484 | 1.126 |
| Total debt | 910 | 674 | 2.074 | 1.987 | 2.189 | 1.568 | 1.680 | 1.594 | 1.160 | 786 | 1.183 | 1.682 | 1.484 | 1.126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRANFELD HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Granfeld | Management | 0 companies |