| Revenue | DKK 831K | +9% |
| EBITDA | DKK 1,4M | +4% |
| Net profit | DKK 633K | +18% |
| Total assets | DKK 16,3M | +0% |
| Equity | DKK 6,3M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.029 | 1.035 | 1.013 | 1.057 | 966 | 992 | 997 | 1.016 | 926 | 853 | 774 | 893 | 764 | 831 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.308 | 1.328 | 1.308 | 1.311 | 1.333 | 1.450 | 1.447 | 1.471 | 1.384 | 1.390 | 1.312 | 1.430 | 1.300 | 1.352 |
| Depreciation & amort. | -327 | -327 | -327 | -327 | -415 | -502 | -502 | -502 | -510 | -589 | -590 | -590 | -590 | -595 |
| EBIT | 981 | 1.001 | 981 | 984 | 918 | 947 | 945 | 969 | 874 | 800 | 721 | 840 | 710 | 757 |
| Net financials | -282 | -297 | -65 | -112 | -180 | -239 | -312 | -121 | -297 | -220 | -36 | -3 | -17 | 54 |
| Profit before tax | 699 | 687 | 899 | 896 | 738 | 708 | 632 | 848 | 577 | 581 | 685 | 837 | 692 | 811 |
| Tax | 140 | 90 | 91 | 163 | -436 | 156 | 156 | 186 | 127 | 128 | 151 | 186 | 157 | 178 |
| Net profit | 559 | 597 | 808 | 733 | 1.175 | 552 | 476 | 661 | 450 | 453 | 534 | 652 | 535 | 633 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.959 | 18.528 | 18.752 | 18.814 | 16.498 | 16.536 | 14.648 | 13.411 | 17.237 | 17.534 | 17.509 | 17.921 | 16.310 | 16.317 |
| Equity | 5.538 | 6.135 | 6.943 | 7.677 | 6.351 | 5.404 | 4.880 | 4.041 | 4.491 | 4.944 | 5.479 | 6.130 | 5.665 | 6.298 |
| Long-term debt | 9.498 | 9.222 | 8.662 | 8.089 | 7.503 | 6.908 | 6.344 | 5.672 | 10.389 | 9.981 | 9.477 | 8.963 | 8.378 | 7.793 |
| Short-term debt | 1.398 | 758 | 908 | 757 | 841 | 2.496 | 1.770 | 2.119 | 686 | 1.011 | 1.045 | 1.408 | 937 | 987 |
| Total debt | 10.896 | 9.979 | 9.570 | 8.846 | 8.344 | 9.404 | 8.115 | 7.790 | 11.075 | 10.993 | 10.522 | 10.371 | 9.315 | 8.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
JW Management | Management | 1999 | — | — |
CH Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGS Denmark Holding ApS | Company | 100.0% | 100.0% | 2026 |
Knudsen Plast Holding A/S | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Derek James Murphy | Chief Executive Officer | 0 companies |
| Jørgen Wad Johansen | Management | 0 companies |
| Christian Hamdrup Overland | Founder | 0 companies |
| Ulrik Overland | Chairman | 0 companies |
| Kim Aage Egegaard | Board of Directors | 0 companies |
| Carsten Haagh Overland | Board of Directors | 0 companies |
| Paul Edward Manley | Chairman | 0 companies |
| Michael Joseph Cummins | Board of Directors | 0 companies |