| Revenue | DKK 1,8M | +2% |
| EBITDA | DKK -44K | -105% |
| Net profit | DKK -183K | -131% |
| Total assets | DKK 7,6M | +45% |
| Equity | DKK 2M | -8% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 891 | 1.188 | 1.044 | 1.345 | 1.119 | 819 | 864 | 1.713 | 1.756 |
| Staff expenses | -706 | -993 | -724 | -876 | -763 | -699 | -643 | -853 | -1.800 |
| EBITDA | 185 | 194 | 320 | 469 | 356 | 120 | 103 | 860 | -44 |
| Depreciation & amort. | 70 | -89 | -124 | -80 | -68 | -60 | -84 | -7 | -7 |
| EBIT | 115 | 106 | 196 | 389 | 288 | 61 | 19 | 853 | -51 |
| Net financials | -11 | -35 | -79 | -14 | -15 | 193 | 126 | -86 | -133 |
| Profit before tax | 103 | 70 | 117 | 375 | 273 | 254 | 145 | 767 | -184 |
| Tax | 26 | 18 | 49 | 94 | 63 | 60 | 26 | 171 | -1 |
| Net profit | 77 | 52 | 68 | 281 | 209 | 194 | 119 | 596 | -183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 954 | 3.173 | 3.115 | 3.527 | 3.796 | 4.486 | 4.602 | 5.214 | 7.569 |
| Equity | 525 | 480 | 549 | 829 | 1.039 | 1.508 | 1.628 | 2.223 | 2.040 |
| Long-term debt | 0 | 1.726 | 1.656 | 1.581 | 1.410 | 1.183 | 1.048 | 902 | 894 |
| Short-term debt | 429 | 965 | 910 | 1.098 | 1.310 | 1.751 | 1.926 | 2.088 | 4.635 |
| Total debt | 429 | 2.691 | 2.566 | 2.679 | 2.720 | 2.934 | 2.974 | 2.990 | 5.529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MG Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A+ Body & Mind ApS | Company | 10.0% | 10.0% | 2020 |
MSAC Holding ApS | Company | 15.0% | 15.0% | 2021 |
Adversus Holding ApS | Company | 50.0% | 50.0% | 2020 |
Miklonion Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 100.0% | 100.0% | 2007 | |
Mogens Goller Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Goller Kloth | Chief Executive Officer | 0 companies |
| Michael Goller Papsø | Management | 0 companies |
| Frederik Nicolaj Mørkeberg Andersen | Board of Directors | 0 companies |
| Thomas Hugo Møller | Board of Directors | 0 companies |
| Josephus Dirk Vestergaard Nieland | Chairman | 0 companies |