| Revenue | DKK 49,4M | +32% |
| EBITDA | DKK 24,2M | +62% |
| Net profit | DKK 14M | +69% |
| Total assets | DKK 146,9M | +20% |
| Equity | DKK 53,2M | +29% |
| Employees | 40 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 39.661 | 38.000 | 29.753 | 37.409 | 49.399 |
| Staff expenses | -24.880 | -23.566 | -21.575 | -22.538 | -25.239 |
| EBITDA | 14.781 | 14.434 | 8.179 | 14.871 | 24.160 |
| Depreciation & amort. | -1.364 | -1.420 | -1.187 | -2.172 | -2.353 |
| EBIT | 13.417 | 13.015 | 6.992 | 12.699 | 21.807 |
| Net financials | 500 | -1.202 | -610 | -1.810 | -924 |
| Profit before tax | 13.917 | 11.812 | 6.382 | 10.889 | 20.883 |
| Tax | 2.910 | 2.656 | 875 | 2.589 | 6.840 |
| Net profit | 11.007 | 9.157 | 5.507 | 8.300 | 14.044 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 118.173 | 106.116 | 119.768 | 122.453 | 146.933 |
| Equity | 45.200 | 48.089 | 32.822 | 41.122 | 53.196 |
| Long-term debt | 2.798 | 0 | 24.664 | 20.579 | 11.196 |
| Short-term debt | 70.022 | 58.005 | 62.282 | 60.752 | 82.540 |
| Total debt | 72.820 | 58.005 | 86.946 | 81.331 | 93.736 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CE Management | Management | 2000 |
MG Chief Executive Officer | Chief Executive Officer | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2023 | |
| Deputy Chairman | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (5) | ||
| Board of Directors | 2007 – 2011 | |
| Chairman | 2000 – 2008 | |
| Board of Directors | 2000 – 2024 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2000 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Christel Elisabeth Norup | Management | 0 companies |
| Morten Gisselmann | Chief Executive Officer | 0 companies |
| Danny Stig Nielsen | Board of Directors | 0 companies |
| Poul Anders Guldborg | Board of Directors | 0 companies |
| Preben Norup | Deputy Chairman | 0 companies |
| Per Stein Pedersen | Chairman | 0 companies |
| Peter Kaag | Board of Directors | 0 companies |
| Helle Hedemann Brandt | Board of Directors | 0 companies |
| Per Anders Larsen | Board of Directors | 0 companies |
| Susanne Dahl Andersen | Board of Directors | 0 companies |
| Henrik Schougaard Pedersen | Chairman | 0 companies |