| Revenue | DKK 141K | -12% |
| EBITDA | DKK 141K | -12% |
| Net profit | DKK 145K | +73% |
| Total assets | DKK 3,1M | +8% |
| Equity | DKK 1,3M | +13% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 89 | 116 | 143 | 121 | 122 | 151 | 124 | 253 | 199 | 133 | 161 | 141 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 100 | 89 | 116 | 143 | 121 | 122 | 151 | 124 | 253 | 199 | 133 | 161 | 141 |
| Depreciation & amort. | 92 | -28 | -29 | -29 | -29 | -29 | -29 | -192 | -38 | -22 | -22 | -19 | -22 |
| EBIT | 7 | 61 | 88 | 114 | 92 | 93 | 122 | -68 | 215 | 177 | 111 | 142 | 119 |
| Net financials | -98 | -103 | -210 | -70 | -71 | -74 | -72 | -69 | -142 | -33 | -31 | -30 | -32 |
| Profit before tax | -90 | -42 | -123 | 44 | 21 | 19 | 50 | -137 | 74 | 144 | 80 | 112 | 87 |
| Tax | -22 | 12 | -26 | 10 | 11 | 11 | 17 | 12 | 35 | 41 | 22 | 29 | -58 |
| Net profit | -68 | -55 | -96 | 34 | 10 | 9 | 33 | -149 | 39 | 103 | 58 | 84 | 145 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.307 | 3.154 | 3.099 | 3.041 | 2.928 | 2.894 | 2.866 | 2.672 | 2.716 | 2.787 | 2.799 | 2.872 | 3.095 |
| Equity | 1.399 | 1.260 | 1.114 | 1.046 | 981 | 990 | 1.023 | 874 | 913 | 1.016 | 1.074 | 1.157 | 1.302 |
| Long-term debt | 1.704 | 1.704 | 1.770 | 1.730 | 1.689 | 1.647 | 1.603 | 1.558 | 1.602 | 1.545 | 1.461 | 1.413 | 1.365 |
| Short-term debt | 203 | 190 | 215 | 264 | 257 | 257 | 240 | 240 | 201 | 226 | 263 | 301 | 428 |
| Total debt | 1.907 | 1.894 | 1.985 | 1.994 | 1.946 | 1.904 | 1.843 | 1.798 | 1.803 | 1.771 | 1.725 | 1.714 | 1.793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MG HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 1989 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Gadegaard | Management | 0 companies |
| Inger Marie Juhl | Board of Directors | 0 companies |
| Hans Christian Schleidt | Board of Directors | 0 companies |
| Peter Christian Nouvel Buch | Board of Directors | 0 companies |
| Karsten Boe | Board of Directors | 0 companies |
| Jan Dragsgaard Dall | Board of Directors | 0 companies |