| Revenue | DKK 420K | -27% |
| EBITDA | DKK -4,8M | -3% |
| Net profit | DKK 27,9M | -34% |
| Total assets | DKK 682,3M | -8% |
| Equity | DKK 678,1M | -8% |
| Employees | 6 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 3.567 | 5.028 | 4.957 | 5.003 | 5.798 | 5.230 | 4.833 | 4.239 | 14.892 | 5.517 | 1.403 | 572 | 420 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.023 | -955 | -2.138 | -1.912 | -1.914 | -2.152 | -1.915 | -0 | -3.038 | -3.211 | -3.547 | -3.051 | -3.503 |
| EBITDA | — | — | — | — | — | — | — | — | — | -922 | -1.988 | -3.840 | -3.183 | -1.542 | -1.131 | 8.242 | -4.608 | 8.716 | 42.227 | -4.233 | -4.607 | -4.751 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -728 | -1.342 | -1.117 | -1.674 | -1.701 | -1.660 | -1.082 | -0 | -1.556 | -1.323 | -28 | -229 | -567 |
| EBIT | — | — | — | — | — | — | — | — | — | -1.650 | -3.329 | -4.957 | -4.858 | -3.242 | -2.791 | 7.160 | -4.608 | 7.160 | 40.904 | -4.261 | -4.836 | -5.318 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.746 | 45.422 | 31.591 | 28.653 | 31.113 | 5.258 | 23.433 | 32.691 | 76.462 | 65.625 | 92.815 | 50.006 | 36.180 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 20.097 | 42.092 | 26.634 | 23.796 | 27.871 | 2.467 | 30.593 | 28.083 | 78.448 | 106.529 | 88.554 | 45.170 | 30.862 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.248 | 3.468 | 2.213 | 559 | 5.395 | -903 | 2.189 | 506 | 2.355 | 3.164 | -612 | 2.997 | 2.954 |
| Net profit | — | — | — | — | — | — | — | — | — | 17.849 | 38.624 | 24.421 | 23.237 | 22.476 | 3.370 | 28.404 | 27.577 | 76.093 | 103.365 | 89.166 | 42.173 | 27.908 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 486.818 | 505.432 | 535.329 | 580.306 | 593.647 | 414.033 | 451.360 | 481.797 | 503.159 | 641.576 | 708.084 | 744.855 | 682.286 |
| Equity | — | — | — | — | — | — | — | — | — | 445.856 | 484.387 | 508.710 | 531.847 | 354.222 | 357.280 | 385.580 | 413.250 | 489.343 | 628.656 | 706.911 | 739.852 | 678.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.103 | -6.591 | -8.317 | -6.796 | -8.447 | -7.749 | -7.236 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.943 | 13.048 | 18.301 | 41.663 | 230.979 | 49.004 | 58.544 | 61.384 | 6.272 | 12.048 | 321 | 4.205 | 2.912 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.943 | 13.048 | 18.301 | 41.663 | 230.979 | 49.004 | 58.544 | 61.384 | 6.272 | 12.048 | 321 | 4.205 | 2.912 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TFP Holding 2020 ApS | Company | 25.0% | 0.0% | 2022 |
Heredis LGJ Holding ApS | Company | 25.0% | 0.0% | 2022 |
Brændeskoven Holding ApS | Company | 25.0% | 0.0% | 2022 |
GLERUP A/S | Company | 5.0% | 0.0% | 2024 |
OveKi ApS | Company | 0.0% | 90.0% | 2024 |
Glerup Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Glerup | Management | 0 companies |
| Henrik Heide Ottosen | Chairman | 0 companies |
| Jens Madsen | Board of Directors | 0 companies |
| Lenette Glerup-Jahn | Board of Directors | 0 companies |
| Kirsten Glerup | Board of Directors | 0 companies |
| Lotte Glerup | Board of Directors | 0 companies |
| Ove Glerup | Board of Directors | 0 companies |