| Revenue | DKK 726K | +70% |
| EBITDA | DKK 726K | +70% |
| Net profit | DKK 1,5M | -48% |
| Total assets | DKK 22,7M | -2% |
| Equity | DKK 22,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 415 | 370 | 352 | 381 | -1.294 | -656 | -1.873 | 536 | 421 | 481 | 466 | 590 | 426 | 726 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 402 | 360 | 352 | 2.236 | 1.657 | -656 | -1.873 | 536 | 421 | 481 | 466 | 590 | 426 | 726 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 402 | 360 | 352 | 2.236 | 1.657 | -656 | -1.873 | 536 | 421 | 481 | 466 | 590 | 426 | 726 |
| Net financials | -0 | 99 | 918 | 1.855 | 2.951 | 2.916 | 2.528 | 2.447 | 1.322 | 657 | 2.408 | 2.363 | 2.559 | 916 |
| Profit before tax | 402 | 459 | 1.270 | 2.236 | 2.299 | 2.259 | 655 | 2.983 | 1.743 | 1.138 | 2.874 | 2.953 | 2.985 | 1.642 |
| Tax | 105 | 2 | -75 | 89 | 321 | -156 | -430 | 109 | 88 | 106 | 102 | 130 | 144 | 160 |
| Net profit | 297 | -546 | 1.345 | 2.147 | 1.978 | 2.416 | 1.085 | 2.875 | 1.655 | 1.032 | 2.772 | 2.823 | 2.841 | 1.482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.149 | 9.721 | 10.638 | 13.278 | 14.588 | 16.433 | 16.124 | 17.050 | 18.201 | 17.672 | 20.100 | 21.686 | 23.027 | 22.661 |
| Equity | 8.984 | 9.155 | 10.500 | 12.147 | 13.625 | 15.040 | 14.625 | 16.500 | 17.155 | 17.187 | 19.459 | 20.782 | 22.123 | 22.106 |
| Long-term debt | 0 | 0 | 86 | 0 | 0 | 0 | 0 | 0 | 577 | 0 | 624 | 402 | 605 | 54 |
| Short-term debt | 165 | 366 | 52 | 1.132 | 964 | 1.393 | 1.499 | 550 | 469 | 484 | 17 | 502 | 299 | 501 |
| Total debt | 0 | 566 | 138 | 1.132 | 964 | 1.393 | 2.997 | 550 | 1.046 | 484 | 640 | 904 | 904 | 555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 2013 | — | — |
| Audit | 2001 | — | — | |
MC Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E. Grandjean Holding ApS | Company | 50.0% | 50.0% | 2025 |
Torborg Holding ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Elise Grandjean | Management | 0 companies |
| Flemming Robert Gustav Adolph | Audit | 0 companies |
| Mogens Christian Pedersen | Founder | 0 companies |
| Anette Camma Pedersen | Board of Directors | 0 companies |
| Torben Pedersen | Board of Directors | 0 companies |
| Klaus Bøgelund-Hansen | Board of Directors | 0 companies |