| Revenue | DKK 3,2M | +20% |
| EBITDA | DKK 312K | +275% |
| Net profit | DKK 257K | +210% |
| Total assets | DKK 1,2M | +14% |
| Equity | DKK 214K | +596% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.254 | 3.983 | 3.210 | 2.678 | 3.220 |
| Staff expenses | -4.025 | -3.749 | -3.650 | -2.857 | -2.908 |
| EBITDA | 229 | 234 | -440 | -179 | 312 |
| Depreciation & amort. | -11 | -34 | -38 | -38 | -36 |
| EBIT | 218 | 200 | -479 | -217 | 276 |
| Net financials | -24 | -28 | -27 | -17 | -19 |
| Profit before tax | 194 | 172 | -506 | -234 | 257 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 194 | 172 | -506 | -234 | 257 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.637 | 2.285 | 1.377 | 1.025 | 1.173 |
| Equity | 925 | 897 | 191 | -43 | 214 |
| Long-term debt | 409 | 413 | 422 | 437 | 431 |
| Short-term debt | 1.303 | 975 | 764 | 631 | 528 |
| Total debt | 1.712 | 1.388 | 1.186 | 1.068 | 960 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2003 |
| Former (2) | ||
PI | Audit | 2003 – 2007 |
| Audit | 2007 – 2010 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (3) | ||
| Chairman | 2011 – 2015 | |
| Chairman | 2015 – 2021 | |
| Board of Directors | 2015 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Morten Gadegaard | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Frederik Juel Gadegaard | Chairman | 0 companies |
| Kurt Nielsen | Chairman | 0 companies |
| Caroline Juel Gadegaard | Board of Directors | 0 companies |
| Flemming Gadegaard | Chairman | 0 companies |
| Anni Marie Palsgaard Gadegaard | Board of Directors | 0 companies |