| Revenue | DKK 14M | +27% |
| EBITDA | DKK 2,9M | +19% |
| Net profit | DKK 1,8M | +25% |
| Total assets | DKK 9,2M | +18% |
| Equity | DKK 4,1M | +23% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.168 | 1.488 | 2.129 | — | 1.711 | 2.668 | 2.817 | 3.838 | 4.732 | 5.883 | 7.090 | 7.187 | 11.007 | 13.989 |
| Staff expenses | -1.004 | -850 | -1.293 | -1.447 | -1.487 | -1.335 | -2.454 | -2.801 | -3.509 | -4.488 | -5.398 | -5.338 | -8.572 | -11.069 |
| EBITDA | 613 | 638 | 836 | 889 | 223 | 1.333 | 362 | 1.037 | 1.223 | 1.395 | 1.691 | 1.828 | 2.435 | 2.900 |
| Depreciation & amort. | 226 | 257 | -310 | -417 | -404 | -313 | -256 | -200 | -312 | -314 | -339 | -281 | -666 | -472 |
| EBIT | 387 | 382 | 526 | 473 | -181 | 1.019 | 106 | 837 | 911 | 1.080 | 1.353 | 1.546 | 1.769 | 2.428 |
| Net financials | 13 | -4 | -12 | -3 | -1 | -16 | -9 | 3 | -13 | -31 | -98 | -29 | 74 | -126 |
| Profit before tax | 399 | 378 | 514 | 470 | -182 | 1.003 | 97 | 840 | 898 | 1.050 | 1.254 | 1.518 | 1.843 | 2.303 |
| Tax | 105 | 94 | 119 | 118 | -40 | 224 | 26 | 191 | 208 | 235 | 285 | 346 | 423 | 535 |
| Net profit | 294 | 284 | 395 | 352 | -141 | 779 | 71 | 648 | 690 | 814 | 969 | 1.172 | 1.419 | 1.768 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.476 | 1.915 | 2.101 | 2.586 | 1.764 | 2.993 | 2.984 | 3.724 | 5.789 | 4.578 | 5.478 | 6.482 | 7.733 | 9.151 |
| Equity | 1.053 | 1.284 | 895 | 1.247 | 1.106 | 1.279 | 1.350 | 1.998 | 2.688 | 1.603 | 2.572 | 2.944 | 3.363 | 4.131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365 | 504 | 283 | 399 | 0 |
| Short-term debt | 356 | 539 | 1.094 | 1.233 | 632 | 1.650 | 1.580 | 1.638 | 3.037 | 2.542 | 2.327 | 3.088 | 3.772 | 4.900 |
| Total debt | 356 | 539 | 1.094 | 1.233 | 632 | 1.650 | 1.580 | 1.638 | 3.037 | 2.907 | 2.831 | 3.371 | 4.171 | 4.900 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gruber Poulsen Holding ApS | Company | 50.0% | 50.0% | 2025 |
FAMILIEN AGERBO HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
LARY HOLDING ApS | Company | 5.0% | 5.0% | 2011 |
| Individual | 10.0% | 10.0% | 2017 | |
SOAK A/S | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Gruber Poulsen | Chief Executive Officer | 0 companies |
| Peter Reumert Schaltz | Chairman | 0 companies |
| Thomas Sylvester Hedemann Nordborg | Board of Directors | 0 companies |
| Peder Bøggild Grimstrup | Board of Directors | 0 companies |
| Jørn Korsgaard | Board of Directors | 0 companies |
| Per Andersen | Board of Directors | 0 companies |
| Per Thimm | Chairman | 0 companies |
| Claus Henrik Christiansen | Board of Directors | 0 companies |
| Søren Agerbo Frydensbjerg | Chairman | 0 companies |
| Lars Ryholl | Board of Directors | 0 companies |
| Morten Green Jeppesen | Board of Directors | 0 companies |