| Revenue | DKK 6M | +3% |
| EBITDA | DKK 890K | -42% |
| Net profit | DKK 491K | +154% |
| Total assets | DKK 6,3M | -2% |
| Equity | DKK 3,4M | +0% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.910 | 5.364 | 6.480 | 6.017 | 6.375 | 6.030 | 4.588 | 5.345 | 4.867 | 5.122 | 4.535 | 5.834 | 6.002 |
| Staff expenses | -3.335 | -4.070 | -3.733 | -4.544 | -4.943 | -5.063 | -4.251 | -4.560 | -3.981 | -3.527 | -3.927 | -4.301 | -5.112 |
| EBITDA | 575 | -68 | 1.325 | 1.268 | 1.227 | 762 | 337 | 785 | 886 | 1.595 | 608 | 1.533 | 890 |
| Depreciation & amort. | 308 | -223 | -238 | -271 | -517 | -566 | -577 | -449 | -454 | -490 | -494 | -2.153 | -221 |
| EBIT | 267 | -291 | 1.086 | 996 | 709 | 195 | -240 | 336 | 431 | 1.105 | 114 | -620 | 669 |
| Net financials | -167 | -294 | -281 | -198 | -172 | -143 | -148 | -127 | -107 | -87 | -95 | -65 | -41 |
| Profit before tax | 99 | -562 | 621 | 799 | 537 | 53 | -388 | 209 | 324 | 1.018 | 20 | -685 | 628 |
| Tax | 30 | -130 | 54 | 193 | 121 | 19 | -62 | 42 | 75 | 33 | 254 | 230 | 136 |
| Net profit | 69 | -432 | 468 | 606 | 416 | 33 | -326 | 167 | 250 | 984 | -234 | -916 | 491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.835 | 5.330 | 6.279 | 0 | 8.515 | 8.293 | 8.520 | 7.867 | 8.492 | 8.408 | 7.541 | 6.425 | 6.328 |
| Equity | 631 | 199 | 667 | 0 | 3.259 | 3.459 | 3.133 | 3.300 | 3.550 | 4.534 | 4.300 | 3.384 | 3.375 |
| Long-term debt | 3.185 | 3.969 | 3.585 | 0 | 900 | 1.071 | 1.260 | 740 | 565 | 385 | 199 | 13 | 0 |
| Short-term debt | 920 | 1.162 | 1.953 | 0 | 3.885 | 3.301 | 3.726 | 3.498 | 4.110 | 3.299 | 2.901 | 2.959 | 2.893 |
| Total debt | 4.105 | 5.131 | 5.539 | 0 | 4.785 | 4.372 | 4.986 | 4.238 | 4.676 | 3.684 | 3.100 | 2.972 | 2.893 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MG LASSEN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Goltermann Lassen | Management | 0 companies |