| Revenue | DKK 2,8M | +29% |
| EBITDA | DKK 985K | +53% |
| Net profit | DKK 859K | +116% |
| Total assets | DKK 10,1M | -2% |
| Equity | DKK 8,8M | +8% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.596 | 1.058 | 1.133 | 1.667 | 1.267 | 1.568 | 2.434 | 4.570 | 2.323 | 2.200 | 2.869 | 2.161 | 2.793 |
| Staff expenses | -1.219 | -1.385 | -834 | -878 | -935 | -952 | -880 | -1.578 | -1.313 | -1.281 | -1.372 | -1.517 | -1.807 |
| EBITDA | 377 | -327 | 299 | 789 | 332 | 615 | 1.554 | 2.992 | 1.010 | 918 | 1.496 | 644 | 985 |
| Depreciation & amort. | -77 | -22 | -12 | -9 | -21 | -43 | -43 | -60 | -95 | -79 | -52 | -52 | -35 |
| EBIT | 300 | -349 | 287 | 780 | 311 | 572 | 1.511 | 2.931 | 915 | 840 | 1.444 | 592 | 951 |
| Net financials | -39 | -15 | 28 | 120 | 47 | -129 | -118 | -58 | -217 | 97 | 18 | -76 | 163 |
| Profit before tax | 261 | -364 | 315 | 901 | 358 | 443 | 1.393 | 2.874 | 701 | 936 | 1.462 | 516 | 1.114 |
| Tax | 75 | -80 | 84 | 216 | 86 | 103 | 323 | 646 | 173 | 247 | 326 | 118 | 255 |
| Net profit | 187 | -284 | 232 | 685 | 273 | 341 | 1.071 | 2.228 | 528 | 689 | 1.136 | 398 | 859 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.812 | 3.444 | 3.217 | 3.552 | 4.961 | 5.370 | 10.182 | 9.445 | 10.650 | 10.491 | 11.455 | 10.322 | 10.137 |
| Equity | 2.540 | 2.159 | 2.292 | 2.877 | 3.048 | 3.286 | 4.250 | 6.358 | 6.887 | 7.576 | 8.712 | 8.110 | 8.769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 14 | 14 | 0 | 0 | 0 |
| Short-term debt | 1.272 | 1.285 | 925 | 675 | 1.913 | 2.084 | 5.931 | 3.064 | 3.716 | 2.875 | 2.716 | 2.184 | 1.349 |
| Total debt | 1.272 | 1.285 | 925 | 675 | 1.913 | 2.084 | 5.931 | 3.080 | 3.731 | 2.890 | 2.716 | 2.184 | 1.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAHM ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Granstrøm | Chief Executive Officer | 0 companies |