| Revenue | DKK 70,8M | +376% |
| EBITDA | DKK 54,7M | +1676% |
| Net profit | DKK 42,3M | +2327% |
| Total assets | DKK 74,7M | +588% |
| Equity | DKK 49,1M | +622% |
| Employees | 24 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | -103 | -206 | -1.096 | -1.074 | 1.978 | 2.704 | 4.938 | 9.930 | 14.877 | 70.771 |
| Staff expenses | -0 | -0 | -0 | -1.107 | -501 | -1.832 | -1.844 | -4.003 | -6.907 | -11.795 | -16.023 |
| EBITDA | -126 | -58 | -114 | -1.202 | -1.576 | 146 | 860 | 935 | 3.023 | 3.082 | 54.748 |
| Depreciation & amort. | -0 | -0 | -10 | -22 | -306 | -464 | -570 | -647 | -657 | -651 | -646 |
| EBIT | -126 | -58 | -124 | -1.224 | -1.882 | -319 | 290 | 288 | 2.366 | 2.431 | 54.102 |
| Net financials | 0 | -0 | 0 | 0 | -2 | -4 | -59 | -79 | -54 | -107 | 173 |
| Profit before tax | -126 | -58 | -124 | -1.224 | -1.884 | -323 | 231 | 208 | 2.312 | 2.324 | 54.275 |
| Tax | -0 | 23 | 46 | 501 | -250 | -5 | -4 | 37 | 505 | 580 | 11.973 |
| Net profit | -126 | -80 | -170 | -1.725 | -1.634 | -318 | 235 | 172 | 1.807 | 1.743 | 42.302 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 26 | 456 | 2.808 | 3.130 | 3.309 | 6.058 | 7.948 | 7.947 | 10.849 | 74.669 |
| Equity | 1 | -6 | 424 | 2.786 | 3.048 | 2.767 | 3.002 | 3.173 | 4.981 | 6.805 | 49.107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 986 | 1.253 | 222 | 0 | 0 |
| Short-term debt | 0 | 32 | 32 | 22 | 81 | 440 | 1.971 | 3.386 | 2.310 | 3.755 | 25.450 |
| Total debt | 0 | 32 | 32 | 22 | 81 | 440 | 2.957 | 4.639 | 2.531 | 3.755 | 25.450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AMVEST ApS | Company | 15.0% | 15.0% | 2017 |
CEHEMA - TAKL ApS | Company | 5.0% | 5.0% | 2023 |
UNA INVEST ApS | Company | 25.0% | 25.0% | 2023 |
MIBO INVEST ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 10.0% | 10.0% | 2019 | |
FALCK DANMARK A/S | Company | 100.0% | 100.0% | 2023 |
QUANTASS ApS | Company | 15.0% | 15.0% | 2017 |
Mixin ApS | Company | 10.0% | 10.0% | 2023 |
SUNDHEDSGUIDEN MEDIA ApS | Company | 25.0% | 25.0% | 2015 |
SAMBO HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Geertsen | Management | 0 companies |
| Sune Klingenberg-Holm Nielsen | Board of Directors | 0 companies |
| Bo Yde Svendsen | Deputy Chairman | 0 companies |
| Karin Cecilia Hultén | Board of Directors | 0 companies |
| Thorleif Krarup | Chairman | 0 companies |
| Anette Elisabeth Falisse Damgaard | Board of Directors | 0 companies |
| Christian Boris Baltzer | Chairman | 0 companies |
| Jakob Riis | Board of Directors | 0 companies |
| Michala Fischer-Hansen | Board of Directors | 0 companies |
| Peder Michael Hauch | Chairman | 0 companies |
| Jonas Hammershaimb Mosbech | Board of Directors | 0 companies |
| Nille Askvad Hviid Klæbel | Board of Directors | 0 companies |