| Revenue | DKK 453K | -15% |
| EBITDA | DKK -547K | +14% |
| Net profit | DKK 10,3M | -29% |
| Total assets | DKK 96,7M | +2% |
| Equity | DKK 64,4M | -28% |
| Employees | 1 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -60 | -43 | -12 | -14 | 19 | 261 | 319 | 296 | 545 | 561 | 524 | 550 | 533 | 453 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -500 | -500 | -333 | -500 | -500 | -500 | -1.000 | -1.167 | -1.000 |
| EBITDA | — | — | — | -60 | -43 | -12 | -14 | 19 | -239 | -181 | -37 | 45 | 61 | 24 | -450 | -634 | -547 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | -60 | -43 | -12 | -14 | 19 | -239 | -181 | -37 | 45 | 61 | 24 | -450 | -634 | -547 |
| Net financials | 0 | 0 | 0 | 1.862 | 12.254 | 11.395 | 10.886 | -296 | 4.151 | 2.426 | 590 | -4.420 | 5.316 | 6.813 | 9.992 | 15.337 | 11.009 |
| Profit before tax | — | — | — | 1.802 | 12.211 | 11.383 | 10.872 | -277 | 3.912 | 2.245 | 553 | -4.375 | 5.377 | 6.837 | 9.542 | 14.703 | 10.462 |
| Tax | -0 | -0 | -0 | -65 | 248 | 158 | 148 | 12 | -72 | -73 | 17 | 199 | 194 | 205 | 171 | 182 | 142 |
| Net profit | — | — | — | 1.867 | 11.963 | 11.225 | 10.724 | -289 | 3.984 | 2.318 | 536 | -4.574 | 5.183 | 6.632 | 9.371 | 14.521 | 10.320 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 34.514 | 51.384 | 62.060 | 70.327 | 75.617 | 75.682 | 76.678 | 71.190 | 64.667 | 71.133 | 76.323 | 83.229 | 95.208 | 96.688 |
| Equity | — | — | — | 34.494 | 48.559 | 56.784 | 66.508 | 64.219 | 68.102 | 69.420 | 68.956 | 63.382 | 67.565 | 73.197 | 77.561 | 89.082 | 64.402 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 20 | 2.825 | 5.276 | 3.819 | 11.398 | 7.580 | 7.258 | 2.217 | 1.285 | 3.568 | 3.126 | 5.668 | 6.126 | 32.286 |
| Total debt | 0 | 0 | 0 | 20 | 2.825 | 5.276 | 3.819 | 11.398 | 7.580 | 7.258 | 2.234 | 1.285 | 3.568 | 3.126 | 5.668 | 6.126 | 32.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEGL Holding ApS | Company | 25.0% | 0.0% | 2025 |
MAGL Holding ApS | Company | 25.0% | 0.0% | 2025 |
Grening Invest ApS | Company | 25.0% | 100.0% | 2024 |
MIGL Holding ApS | Company | 25.0% | 0.0% | 2025 |
Grening Invest ApS | Company | 100.0% | 100.0% | 2024 |
Ma Me Mi Holding ApS | Company | 66.7% | 0.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Grening Langerhuus | Management | 0 companies |
| Niels Kristensen | Chairman | 0 companies |
| Jan Bruun Jørgensen | Board of Directors | 0 companies |