| Revenue | DKK 915K | -20% |
| EBITDA | DKK 135K | -60% |
| Net profit | DKK 167K | -37% |
| Total assets | DKK 2,4M | +12% |
| Equity | DKK 1,5M | +13% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.352 | 1.459 | 1.424 | 1.142 | 915 |
| Staff expenses | -719 | -761 | -782 | -805 | -780 |
| EBITDA | -29 | 51 | 6 | 338 | 135 |
| Depreciation & amort. | -0 | -0 | -0 | -13 | -13 |
| EBIT | -29 | 51 | 6 | 325 | 122 |
| Net financials | -62 | 42 | 67 | 13 | 93 |
| Profit before tax | -91 | 93 | 73 | 338 | 215 |
| Tax | -5 | 21 | 19 | 75 | 48 |
| Net profit | -86 | 72 | 54 | 263 | 167 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.534 | 2.734 | 3.329 | 2.122 | 2.384 |
| Equity | 895 | 968 | 1.022 | 1.285 | 1.452 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.596 | 1.726 | 2.270 | 803 | 901 |
| Total debt | 1.596 | 1.726 | 2.270 | 803 | 901 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2005 |
| Former (1) | ||
| Audit | 2005 – 2011 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2008 | |
| Chairman | 2019 | |
| Former (2) | ||
| Board of Directors | 2005 – 2008 | |
| Chairman | 2005 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Mona Granager | Management | 0 companies |
| Christopher Mark Butler | Board of Directors | 0 companies |
| Paul John Lower | Board of Directors | 0 companies |
| Tine Birger Christensen | Chairman | 0 companies |
| Marcus Wise | Chairman | 0 companies |