| Revenue | DKK 1,4M | -594% |
| EBITDA | DKK -273K | +73% |
| Net profit | DKK 3M | +22% |
| Total assets | DKK 187,8M | +3% |
| Equity | DKK 118,9M | +2% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -632 | -468 | 976 | -276 | 1.362 |
| Staff expenses | -652 | -578 | -1.442 | -744 | -1.635 |
| EBITDA | -1.285 | -1.046 | -465 | -1.020 | -273 |
| Depreciation & amort. | -1.089 | -1.286 | -1.399 | -1.693 | -1.571 |
| EBIT | -2.374 | -2.332 | -1.865 | -2.713 | -1.844 |
| Net financials | 2.953 | 9.720 | -3.027 | 4.576 | 4.462 |
| Profit before tax | 579 | 7.388 | -4.892 | 1.863 | 2.618 |
| Tax | -34 | -122 | -889 | -548 | -332 |
| Net profit | 613 | 7.510 | -4.003 | 2.411 | 2.950 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 153.654 | 168.096 | 167.501 | 182.984 | 187.754 |
| Equity | 111.667 | 119.177 | 114.891 | 116.143 | 118.943 |
| Long-term debt | 40.863 | 47.603 | 49.071 | 64.795 | 7.356 |
| Short-term debt | 1.124 | 1.316 | 3.538 | 2.046 | 61.455 |
| Total debt | 41.987 | 48.919 | 52.609 | 66.841 | 68.811 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 1999 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 90–99.99% | 2020 | |
| Company | 15–19.99% | 0% | 2020 | |
| Company | 15–19.99% | 0% | 2020 | |
| Company | 15–19.99% | 0% | 2020 | |
| Individual | 15–19.99% | 0% | 2019 | |
| Company | 100% | 100% | 2020 | |
| Individual | 15–19.99% | 0% | 2019 | |
| Individual | 15–19.99% | 0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Grønlykke | Management | 0 companies |