| Revenue | DKK 14,5M | +20% |
| EBITDA | DKK 4,9M | +156% |
| Net profit | DKK 3,7M | +173% |
| Total assets | DKK 12,1M | +29% |
| Equity | DKK 9,1M | +43% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.685 | 10.621 | 14.381 | 12.103 | 14.529 |
| Staff expenses | -7.406 | -8.336 | -9.734 | -10.189 | -9.629 |
| EBITDA | 2.279 | 2.285 | 4.646 | 1.914 | 4.901 |
| Depreciation & amort. | -114 | -71 | -37 | -109 | -54 |
| EBIT | 2.165 | 2.214 | 4.610 | 1.805 | 4.847 |
| Net financials | -43 | -33 | -16 | -50 | 37 |
| Profit before tax | 2.122 | 2.181 | 4.594 | 1.754 | 4.884 |
| Tax | 468 | 482 | 1.015 | 393 | 1.163 |
| Net profit | 1.655 | 1.699 | 3.579 | 1.361 | 3.721 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 10.019 | 6.797 | 9.433 | 9.352 | 12.062 |
| Equity | 6.760 | 4.459 | 6.038 | 6.399 | 9.120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.259 | 2.337 | 3.395 | 2.929 | 2.888 |
| Total debt | 3.259 | 2.337 | 3.395 | 2.929 | 2.888 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2012 | |
| Chairman | 2014 | |
| Board of Directors | 2023 | |
| Former (3) | ||
| Board of Directors | 2009 – 2012 | |
| Chairman | 2012 – 2014 | |
| Chairman | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Gravlund | Management | 0 companies |
| Heidi Eskedal Gravlund | Board of Directors | 0 companies |
| Thomas Berggrein | Board of Directors | 0 companies |
| John Henning Larsen | Chairman | 0 companies |
| Mads Ransby Olsen | Chairman | 0 companies |
| Jacob Vestergaard Nielsen | Board of Directors | 0 companies |
| Keld Gravlund | Chairman | 0 companies |