| Revenue | DKK 12,7M | +74% |
| EBITDA | DKK 5,9M | +174% |
| Net profit | DKK 3,3M | +369% |
| Total assets | DKK 18M | +73% |
| Equity | DKK 5,9M | +94% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.911 | -2.639 | 2.523 | 3.376 | 3.481 | 3.176 | 5.585 | 4.759 | 5.536 | 7.011 | 7.728 | 6.639 | 7.278 | 12.670 |
| Staff expenses | -1.597 | -2.352 | -1.781 | -1.763 | -2.177 | -3.352 | -3.525 | -3.955 | -4.625 | -4.800 | -5.533 | -4.540 | -4.974 | -6.791 |
| EBITDA | 314 | 448 | 742 | 1.614 | 1.303 | -175 | 2.060 | 796 | 903 | 2.140 | 2.195 | 2.089 | 2.146 | 5.879 |
| Depreciation & amort. | 83 | -367 | -476 | -209 | -391 | -639 | -564 | -489 | -601 | -828 | -823 | -770 | -810 | -832 |
| EBIT | 231 | 81 | 266 | 1.405 | 913 | -815 | 1.496 | 306 | 302 | 1.311 | 1.372 | 1.319 | 1.336 | 5.047 |
| Net financials | -48 | -180 | -77 | -30 | -112 | -168 | -274 | -296 | -250 | -109 | -172 | -136 | -284 | -757 |
| Profit before tax | 183 | 298 | 188 | 1.375 | 801 | -983 | 1.222 | 10 | 53 | 1.202 | 1.200 | 1.183 | 1.052 | 4.289 |
| Tax | 44 | 69 | -83 | 279 | 176 | -214 | 272 | 6 | 14 | 265 | 266 | 265 | 339 | 945 |
| Net profit | 139 | 228 | 271 | 1.096 | 625 | -769 | 950 | 4 | 39 | 937 | 935 | 918 | 713 | 3.345 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.777 | 5.436 | 3.726 | 5.332 | 8.362 | 10.527 | 10.991 | 10.305 | 9.825 | 10.182 | 9.908 | 10.243 | 10.425 | 17.984 |
| Equity | 274 | 936 | 946 | 2.223 | 2.747 | 1.878 | 2.724 | 2.228 | 2.332 | 3.269 | 3.204 | 3.422 | 3.012 | 5.857 |
| Long-term debt | 0 | 0 | 724 | 344 | 1.733 | 3.343 | 2.640 | 2.793 | 1.917 | 1.917 | 1.821 | 1.777 | 1.952 | 3.821 |
| Short-term debt | 1.489 | -4.119 | 1.670 | 2.320 | 3.376 | 5.014 | 5.063 | 4.715 | 4.974 | 4.128 | 3.768 | 3.974 | 4.555 | 7.515 |
| Total debt | 1.489 | -4.119 | 2.394 | 2.664 | 5.110 | 8.358 | 7.703 | 7.508 | 6.891 | 6.045 | 5.589 | 5.751 | 6.508 | 11.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MG Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. G. Byg Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Michael Gotfredsen | Management | 0 companies |
| Lars Mørkeberg | Board of Directors | 0 companies |
| Michael Jensen | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |