| Revenue | DKK 830K | -8% |
| EBITDA | DKK -28K | -127% |
| Net profit | DKK -30K | -148% |
| Total assets | DKK 407K | +3% |
| Equity | DKK 266K | -10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 498 | 436 | 523 | 642 | 658 | 664 | 760 | 1.913 | 1.651 | 591 | 473 | 740 | 901 | 830 |
| Staff expenses | -349 | -493 | -462 | -458 | -615 | -734 | -688 | -559 | -734 | -537 | -420 | -712 | -797 | -858 |
| EBITDA | 148 | -57 | 61 | 184 | 43 | -70 | 73 | 29 | -105 | 54 | 53 | 28 | 104 | -28 |
| Depreciation & amort. | -49 | -0 | -0 | -3 | -7 | -41 | -48 | -8 | -6 | -39 | -29 | -22 | -23 | -11 |
| EBIT | 99 | -57 | 61 | 181 | 36 | -111 | 25 | 21 | -111 | 15 | 24 | 6 | 81 | -38 |
| Net financials | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 0 | -1 | -1 | -2 | -0 | -0 |
| Profit before tax | 99 | -57 | 61 | 180 | 36 | -111 | 25 | 20 | -111 | 14 | 23 | 4 | 81 | -38 |
| Tax | 29 | -0 | -0 | 31 | 7 | -27 | 6 | 4 | -24 | -0 | -0 | 1 | 18 | -8 |
| Net profit | 70 | -57 | 61 | 149 | 29 | -84 | 19 | 16 | -87 | 14 | 23 | 3 | 63 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 318 | 168 | 221 | 399 | 415 | 356 | 370 | 602 | 541 | 456 | 339 | 372 | 396 | 407 |
| Equity | 146 | 89 | 150 | 299 | 328 | 244 | 263 | 279 | 192 | 207 | 229 | 232 | 296 | 266 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 172 | 79 | 71 | 100 | 88 | 112 | 107 | 323 | 348 | 250 | 110 | 140 | 101 | 142 |
| Total debt | 172 | 79 | 71 | 100 | 88 | 112 | 107 | 323 | 348 | 250 | 110 | 140 | 101 | 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Founder | Founder | 2007 | — | — |
FI Audit | Audit | 2007 | — | — |
KG Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Gottinger | Founder | 0 companies |
| Flemming Israelsen | Audit | 0 companies |
| Klaus Gottinger | Founder | 0 companies |