| Revenue | DKK -47K | +6% |
| EBITDA | DKK -47K | -6% |
| Net profit | DKK -2,6M | +45% |
| Total assets | DKK 39,1M | -6% |
| Equity | DKK 39M | -6% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.363 | -57 | -53 | -58 | -89 | -50 | -48 | -47 | -60 | -44 | -44 | -44 | -47 |
| Staff expenses | -18.375 | -0 | -0 | -216 | -164 | -216 | -218 | -216 | -111 | -0 | -0 | -0 | -0 |
| EBITDA | 4.988 | -57 | -53 | -274 | -253 | -266 | -266 | -263 | -171 | -44 | -92 | -44 | -47 |
| Depreciation & amort. | -3.241 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.747 | -57 | -53 | -274 | -253 | -266 | -266 | -263 | -171 | -44 | -92 | -44 | -47 |
| Net financials | -848 | 6.434 | 3.890 | 2.457 | 4.075 | 942 | -1.588 | 11.570 | 3.061 | -95 | -13.988 | -4.718 | -2.608 |
| Profit before tax | 899 | 6.377 | 3.836 | 2.183 | 3.822 | 675 | -1.854 | 11.307 | 2.890 | -139 | -14.081 | -4.762 | -2.655 |
| Tax | 230 | 1.034 | 669 | 309 | 593 | -344 | -339 | 2.687 | 406 | 287 | -118 | -0 | -12 |
| Net profit | 669 | 5.343 | 3.167 | 1.874 | 3.229 | 1.019 | -1.515 | 8.619 | 2.483 | -426 | -13.963 | -4.762 | -2.643 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.101 | 44.595 | 47.301 | 50.002 | 53.858 | 54.377 | 52.852 | 63.598 | 63.179 | 60.531 | 46.487 | 41.724 | 39.081 |
| Equity | 38.016 | 43.630 | 47.245 | 49.730 | 53.293 | 54.312 | 52.797 | 61.416 | 62.400 | 60.474 | 46.441 | 41.679 | 39.036 |
| Long-term debt | 21.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.877 | 954 | 45 | 261 | 554 | 53 | 54 | 2.171 | 504 | 46 | 46 | 45 | 45 |
| Total debt | 32.085 | 954 | 45 | 261 | 554 | 53 | 54 | 2.171 | 768 | 46 | 46 | 45 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Grunnet | Founder | 0 companies |