| Revenue | DKK 316K | -15% |
| EBITDA | DKK 316K | -15% |
| Net profit | DKK 164K | -13% |
| Total assets | DKK 1,2M | -6% |
| Equity | DKK 945K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 159 | 134 | 164 | 201 | 268 | 248 | 318 | 223 | 271 | 358 | 298 | 308 | 373 | 316 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 159 | 134 | 164 | 201 | 268 | 248 | 318 | 223 | 251 | 321 | 215 | 308 | 373 | 316 |
| Depreciation & amort. | -54 | -54 | -65 | -65 | -69 | -111 | -114 | -114 | -125 | -121 | -134 | -124 | -116 | -96 |
| EBIT | 105 | 80 | 99 | 136 | 199 | 137 | 204 | 109 | 126 | 200 | 80 | 185 | 258 | 221 |
| Net financials | -30 | -20 | -19 | -23 | -118 | -15 | -58 | -63 | -68 | -34 | -40 | -38 | -12 | -13 |
| Profit before tax | 75 | 60 | 80 | 113 | 81 | 122 | 146 | 46 | 58 | 166 | 41 | 147 | 245 | 207 |
| Tax | 19 | 15 | 19 | 25 | 18 | 27 | 32 | 11 | 11 | 24 | 29 | 26 | 56 | 43 |
| Net profit | 56 | 45 | 61 | 88 | 63 | 95 | 114 | 35 | 47 | 142 | 11 | 121 | 189 | 164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.162 | 1.099 | 1.228 | 2.115 | 2.183 | 2.119 | 2.077 | 2.038 | 1.860 | 1.711 | 1.543 | 1.483 | 1.318 | 1.245 |
| Equity | 221 | 265 | 326 | 414 | 477 | 572 | 686 | 721 | 768 | 910 | 779 | 780 | 969 | 945 |
| Long-term debt | 749 | 636 | 528 | 400 | 1.202 | 1.079 | 934 | 779 | 630 | 489 | 317 | 0 | 0 | 0 |
| Short-term debt | 185 | 190 | 368 | 1.277 | 475 | 438 | 419 | 501 | 424 | 279 | 415 | 670 | 317 | 268 |
| Total debt | 934 | 826 | 896 | 1.677 | 1.677 | 1.517 | 1.354 | 1.279 | 1.055 | 769 | 732 | 670 | 317 | 268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2020 | — | — |
MG Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MB Holding Struer ApS | Company | 50.0% | 50.0% | 2021 |
SA Holding Struer ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Antonsen | Management | 0 companies |
| Mads Gotfred Bendix Pedersen | Founder | 0 companies |