| Revenue | DKK -163K | +31% |
| EBITDA | DKK -163K | +27% |
| Net profit | DKK 4,4M | +43% |
| Total assets | DKK 44,7M | +2% |
| Equity | DKK 43,3M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.140 | 4.939 | 3.946 | -484 | -457 | -445 | -722 | -273 | -37 | -37 | -52 | -124 | -163 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -400 | -400 | -400 | -400 | -100 | -0 |
| EBITDA | 1.974 | 4.768 | 3.775 | -484 | -457 | -445 | -722 | -673 | -437 | -437 | -452 | -224 | -163 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.974 | 4.768 | 3.775 | -484 | -457 | -445 | -722 | -673 | -437 | -437 | -452 | -224 | -163 |
| Net financials | 3 | 2 | 11 | 4.337 | 2.837 | 2.498 | 9.578 | 2.665 | 4.070 | 2.445 | 5.466 | 3.449 | 4.829 |
| Profit before tax | 2.058 | 4.930 | 4.001 | 3.853 | 2.380 | 2.053 | 8.856 | 1.992 | 3.633 | 2.007 | 5.014 | 3.225 | 4.666 |
| Tax | 41 | 80 | 107 | -147 | -30 | -34 | -117 | -88 | -72 | -49 | 7 | 133 | 253 |
| Net profit | 2.017 | 4.850 | 3.894 | 4.000 | 2.410 | 2.088 | 8.973 | 2.079 | 3.705 | 2.056 | 5.007 | 3.092 | 4.413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.265 | 16.042 | 22.194 | 19.283 | 21.102 | 23.117 | 34.271 | 33.004 | 36.419 | 38.725 | 41.792 | 43.939 | 44.705 |
| Equity | 8.730 | 14.080 | 20.674 | 17.280 | 19.589 | 21.573 | 30.441 | 32.020 | 35.225 | 36.781 | 41.288 | 43.880 | 43.293 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 535 | 1.962 | 1.520 | 2.003 | 1.513 | 1.544 | 3.830 | 983 | 1.194 | 1.944 | 504 | 59 | 1.412 |
| Total debt | 535 | 1.962 | 1.520 | 2.003 | 1.513 | 1.544 | 3.830 | 983 | 1.194 | 1.944 | 504 | 59 | 1.412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Majbritt Gretha Korsgaard | Management | 0 companies |
| Lise-Lotte Anna Strøm | Chairman | 0 companies |
| Stefan Verner Korsgaard | Board of Directors | 0 companies |