| Revenue | DKK 137K | -22% |
| EBITDA | DKK 137K | -22% |
| Net profit | DKK -7K | -176% |
| Total assets | DKK 7,3M | +1% |
| Equity | DKK 1,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161 | 96 | 142 | 194 | 192 | 362 | 430 | 433 | 430 | 858 | 38 | 193 | 176 | 137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -120 | -70 | -0 | -0 | -0 |
| EBITDA | 161 | 96 | 8.415 | 194 | 192 | 362 | 430 | 433 | 370 | 738 | -32 | 193 | 176 | 137 |
| Depreciation & amort. | -36 | 77 | -4.136 | 44 | -44 | -91 | -91 | -91 | -91 | -0 | -107 | -107 | -107 | -115 |
| EBIT | 125 | 19 | 4.278 | 151 | 148 | 271 | 339 | 342 | 279 | 738 | -140 | 85 | 69 | 22 |
| Net financials | -141 | -277 | -190 | -158 | -210 | -114 | -220 | -122 | -63 | -47 | -92 | -13 | -26 | -1 |
| Profit before tax | -16 | -257 | 4.088 | -7 | -62 | 157 | 120 | 220 | 216 | 692 | -232 | 73 | 43 | 21 |
| Tax | -4 | -64 | 972 | -2 | -15 | 35 | 26 | 49 | 48 | 139 | -27 | 40 | 33 | 28 |
| Net profit | -12 | -193 | 3.116 | -5 | -47 | 122 | 93 | 171 | 168 | 553 | -206 | 33 | 9 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.956 | 5.243 | 10.055 | 7.119 | 3.620 | 6.804 | 6.010 | 6.274 | 6.539 | 7.202 | 7.124 | 7.223 | 7.301 | 7.338 |
| Equity | 456 | 262 | 3.378 | 873 | 826 | 948 | 1.041 | 1.212 | 1.381 | 1.933 | 1.728 | 1.761 | 1.770 | 1.763 |
| Long-term debt | 742 | 1.952 | 1.234 | 1.174 | 1.119 | 1.062 | 1.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.636 | 2.919 | 5.436 | 5.054 | 1.648 | 4.746 | 3.897 | 4.964 | 5.041 | 5.269 | 5.397 | 5.462 | 5.531 | 5.575 |
| Total debt | 4.378 | 4.871 | 6.670 | 6.228 | 2.767 | 5.808 | 4.901 | 4.964 | 5.041 | 5.269 | 5.397 | 5.462 | 5.531 | 5.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1971 | — | — |
SA Audit | Audit | 1971 | — | — |
JH Management | Management | 1971 | — | — |
| Audit | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1971 | — | — | |
| 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 |
|---|---|---|---|---|
MAG HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Marthinus | Management | 0 companies |
| Sten Albert Heide | Audit | 0 companies |
| Jens Hindsbo | Management | 0 companies |
| Lars Peter Vagn Houman-Jensen | Audit | 0 companies |
| Tina Joanne Hindsbo | Board of Directors | 0 companies |
| Gudrun Agnete Marie Kirstine Antons | Board of Directors | 0 companies |
| Irene Hindsbo | Board of Directors | 0 companies |
| Mark Bjørn Hindsbo | Board of Directors | 0 companies |
| Henning Repsdorph | Board of Directors | 0 companies |
| Anders Armitage Hindsbo | Board of Directors | 0 companies |
| Eric Wall | Board of Directors | 0 companies |