| Revenue | DKK 608K | +23% |
| EBITDA | DKK 84K | +911% |
| Net profit | DKK 67K | +389% |
| Total assets | DKK 1,1M | +19% |
| Equity | DKK 923K | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 906 | 1.452 | 1.760 | 1.022 | 2.317 | 1.654 | 957 | 971 | 931 | 991 | 1.034 | 681 | 495 | 608 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 209 | 248 | 187 | 153 | 270 | 165 | 50 | -115 | 86 | 130 | 117 | 92 | -10 | 84 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -10 | -10 | -10 | -10 | -10 | -21 | -21 | -21 | -21 | -0 |
| EBIT | 209 | 248 | 187 | 144 | 260 | 156 | 40 | -124 | 75 | 109 | 97 | 72 | -31 | 84 |
| Net financials | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -3 | 0 | 8 | -17 |
| Profit before tax | 209 | 250 | 189 | 144 | 260 | 156 | 40 | -124 | 75 | 106 | 93 | 72 | -23 | 67 |
| Tax | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 209 | 250 | 193 | 144 | 260 | 156 | 40 | -124 | 75 | 106 | 93 | 72 | -23 | 67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 517 | 916 | 815 | 915 | 1.309 | 1.176 | 1.256 | 840 | 1.079 | 1.132 | 1.006 | 982 | 906 | 1.078 |
| Equity | 315 | 465 | 558 | 602 | 862 | 917 | 858 | 733 | 808 | 914 | 907 | 929 | 856 | 923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 450 | 258 | 313 | 448 | 259 | 399 | 106 | 271 | 218 | 99 | 53 | 50 | 155 |
| Total debt | 202 | 450 | 258 | 313 | 448 | 259 | 399 | 106 | 271 | 218 | 99 | 53 | 50 | 155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Founder | Founder | 2006 | — | — |
PF Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANSK FORENING FOR ROSPORT | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gert Espersen | Founder | 0 companies |
| Peter Froskov | Management | 0 companies |
| Conny Birthe Sørensen | Board of Directors | 0 companies |
| Martin Nygaard Diedrichsen | Board of Directors | 0 companies |
| Niels Christian Iversen | Board of Directors | 0 companies |
| Dorthe Glud | Board of Directors | 0 companies |
| Gert Kuhn Iversen | Board of Directors | 0 companies |
| Michael Pedersen | Board of Directors | 0 companies |
| Susanne Schifter Thorsen | Board of Directors | 0 companies |
| Lars Nielsen | Board of Directors | 0 companies |