| Revenue | DKK 13M | -11% |
| EBITDA | DKK 451K | +139% |
| Net profit | DKK -1,1M | +29% |
| Total assets | DKK 24M | -6% |
| Equity | DKK 4,1M | +8% |
| Employees | 27 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 16.083 | 16.347 | 16.318 | 14.635 | 12.990 |
| Staff expenses | -14.789 | -15.229 | -15.742 | -15.786 | -12.540 |
| EBITDA | 1.293 | 1.118 | 550 | -1.151 | 451 |
| Depreciation & amort. | -268 | -212 | -251 | -471 | -1.508 |
| EBIT | 1.025 | 906 | 300 | -1.621 | -1.058 |
| Net financials | -275 | -236 | -220 | -387 | -364 |
| Profit before tax | 750 | 670 | 79 | -2.009 | -1.422 |
| Tax | 170 | 153 | 31 | -440 | -306 |
| Net profit | 581 | 518 | 49 | -1.569 | -1.116 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 18.367 | 21.926 | 19.980 | 25.558 | 24.002 |
| Equity | 4.778 | 5.296 | 5.345 | 3.776 | 4.061 |
| Long-term debt | 0 | 0 | 0 | 1.521 | 13.835 |
| Short-term debt | 13.410 | 16.441 | 14.435 | 20.260 | 6.106 |
| Total debt | 13.410 | 16.441 | 14.435 | 21.781 | 19.942 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
MG Management | Management | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Chairman | 2020 – 2020 | |
| Board of Directors | 2007 – 2020 | |
JR | Board of Directors | 2007 – 2019 |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2009 – 2019 | |
| Board of Directors | 2007 – 2019 | |
| Deputy Chairman | 2020 – 2020 | |
| Board of Directors | 2007 – 2019 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2007 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gade Nielsen | Management | 0 companies |
| Flemming Kaj Christensen | Chairman | 0 companies |
| Asger Ole Gade | Board of Directors | 0 companies |
| Jan Ruby | Board of Directors | 0 companies |
| Søren-Christian Nielsen | Chairman | 0 companies |
| Kurt Jensen | Board of Directors | 0 companies |
| Norbert Frimann Veje Ravnsbæk | Board of Directors | 0 companies |
| Anita Dålfogt | Deputy Chairman | 0 companies |
| Erling Bech Poulsen | Board of Directors | 0 companies |
| Ivan Chrost | Chairman | 0 companies |
| Morten Christensen | Board of Directors | 0 companies |
| Søren Kruse | Board of Directors | 0 companies |