| Revenue | DKK 2,9M | -14% |
| EBITDA | DKK -143K | -160% |
| Net profit | DKK -182K | -301% |
| Total assets | DKK 4,2M | -26% |
| Equity | DKK 966K | -16% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.733 | 4.602 | 4.957 | 5.283 | 3.802 | 2.902 | 2.757 | 3.404 | 2.819 | 3.375 | 2.892 |
| Staff expenses | -3.469 | -3.218 | -3.602 | -4.008 | -3.541 | -2.945 | -3.155 | -3.257 | -2.945 | -3.134 | -3.035 |
| EBITDA | 728 | 825 | 989 | 940 | 261 | -43 | -399 | 147 | -126 | 241 | -143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -306 | -198 | -199 | -185 | -140 | -118 | -79 |
| EBIT | 728 | 825 | 989 | 940 | -45 | -242 | -598 | -38 | -266 | 123 | -222 |
| Net financials | -74 | 42 | 42 | 7 | 84 | 123 | 124 | 103 | -11 | -6 | -4 |
| Profit before tax | 654 | 867 | 1.031 | 946 | 39 | -119 | -474 | 65 | -278 | 117 | -226 |
| Tax | 164 | 218 | 254 | 220 | 9 | -24 | -101 | 20 | -57 | 26 | -44 |
| Net profit | 490 | 650 | 777 | 727 | 29 | -94 | -373 | 45 | -220 | 91 | -182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.484 | 6.051 | 6.678 | 6.633 | 4.524 | 4.285 | 6.980 | 5.663 | 5.100 | 5.663 | 4.171 |
| Equity | — | 2.082 | 2.344 | 2.401 | 1.700 | 1.606 | 1.233 | 1.277 | 1.057 | 1.148 | 966 |
| Long-term debt | 735 | 763 | 589 | 423 | 61 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.329 | 3.335 | 3.673 | 3.761 | 2.746 | 2.679 | 5.748 | 4.386 | 4.043 | 4.515 | 3.205 |
| Total debt | 4.063 | 4.097 | 4.334 | 4.233 | 2.807 | 2.679 | 5.748 | 4.386 | 4.043 | 4.515 | 3.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
HU Audit | Audit | 2001 | — | — |
MG Management | Management | 2001 | — | — |
PE Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGM INVEST ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Michael Gjelstrup Marcussen | Management | 0 companies |
| Poul Egedal Hansen | Management | 0 companies |