| Revenue | DKK 2M | +47% |
| EBITDA | DKK 244K | +232% |
| Net profit | DKK 722K | +351% |
| Total assets | DKK 11,5M | -7% |
| Equity | DKK 9,3M | +8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.160 | 2.342 | 2.485 | 3.720 | 3.808 | 1.872 | 2.661 | 2.906 | 4.951 | 6.855 | 3.761 | 1.352 | 1.994 |
| Staff expenses | -359 | -472 | -443 | -599 | -627 | -579 | -633 | -509 | -591 | -681 | -1.405 | -1.279 | -1.750 |
| EBITDA | 1.801 | 1.870 | 2.042 | 3.121 | 3.181 | 1.294 | 2.028 | 2.397 | 4.360 | 6.174 | 2.356 | 73 | 244 |
| Depreciation & amort. | -16 | -18 | -32 | -41 | -24 | -28 | -49 | -27 | -41 | -0 | -0 | -0 | -28 |
| EBIT | 1.785 | 1.852 | 2.010 | 3.080 | 3.158 | 1.266 | 1.979 | 2.370 | 4.319 | 6.174 | 2.356 | 73 | 216 |
| Net financials | -467 | -85 | 592 | 477 | -20 | -176 | -138 | -68 | -1.044 | 572 | 708 | -438 | 667 |
| Profit before tax | 1.318 | 1.767 | 2.602 | 3.557 | 3.137 | 1.090 | 1.842 | 2.301 | 3.275 | 6.746 | 3.063 | -365 | 883 |
| Tax | 400 | 430 | 636 | 829 | 709 | 246 | 410 | 563 | 460 | 1.486 | 678 | -77 | 162 |
| Net profit | 917 | 1.337 | 1.966 | 2.729 | 2.428 | 844 | 1.431 | 1.739 | 2.815 | 5.260 | 2.386 | -288 | 722 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.311 | 8.015 | 8.892 | 10.592 | 11.426 | 10.897 | 12.510 | 14.644 | 17.318 | 18.434 | 13.677 | 12.435 | 11.513 |
| Equity | 1.082 | 2.413 | 3.766 | 6.503 | 8.920 | 9.762 | 11.179 | 12.918 | 15.733 | 14.992 | 10.378 | 8.590 | 9.312 |
| Long-term debt | 550 | 555 | 1.161 | 940 | 187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.679 | 5.047 | 3.965 | 3.149 | 2.319 | 1.135 | 1.331 | 1.726 | 1.585 | 3.441 | 3.299 | 3.845 | 2.201 |
| Total debt | 5.229 | 5.602 | 5.126 | 4.090 | 2.506 | 1.135 | 1.331 | 1.726 | 1.585 | 3.441 | 3.299 | 3.845 | 2.201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGA INVEST ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gjørup Andersen | Management | 0 companies |