| Revenue | DKK 566K | -75% |
| EBITDA | DKK -322K | -132% |
| Net profit | DKK -978K | -3100% |
| Total assets | DKK 7,1M | -14% |
| Equity | DKK 955K | -51% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119 | 617 | 788 | 982 | 1.172 | 2.317 | 1.912 | 3.515 | 3.434 | 3.226 | 1.905 | 2.771 | 2.260 | 566 |
| Staff expenses | -59 | -85 | -261 | -327 | -450 | -1.481 | -985 | -2.333 | -2.080 | -1.955 | -1.609 | -1.337 | -1.241 | -888 |
| EBITDA | 60 | 533 | 526 | 655 | 721 | 836 | 927 | 1.181 | 1.354 | 1.271 | 295 | 1.434 | 1.019 | -322 |
| Depreciation & amort. | 2 | -194 | -264 | -361 | -462 | -547 | -605 | -716 | -596 | -595 | -603 | -601 | -498 | -524 |
| EBIT | 58 | 339 | 262 | 294 | 260 | 289 | 322 | 465 | 758 | 675 | -308 | 833 | 520 | -846 |
| Net financials | -52 | -103 | -119 | -313 | -253 | -216 | -313 | -314 | -404 | -307 | -255 | -268 | -473 | -405 |
| Profit before tax | 5 | 236 | 143 | -19 | 7 | 73 | 8 | 151 | 354 | 368 | -562 | 565 | 47 | -1.251 |
| Tax | 5 | 60 | 8 | 29 | 1 | 20 | -1 | 42 | 85 | 81 | -125 | 119 | 14 | -273 |
| Net profit | 0 | 176 | 135 | -48 | 6 | 53 | 9 | 109 | 269 | 287 | -437 | 446 | 33 | -978 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.356 | 2.792 | 3.295 | 3.673 | 5.891 | 5.135 | 6.386 | 9.122 | 8.799 | 9.298 | 9.840 | 8.386 | 8.275 | 7.147 |
| Equity | 25 | 202 | 712 | 536 | 542 | 595 | 604 | 596 | 1.565 | 1.892 | 1.455 | 1.900 | 1.933 | 955 |
| Long-term debt | 0 | 0 | 0 | 2.000 | 1.500 | 1.085 | 1.085 | 3.309 | 1.370 | 2.561 | 2.409 | 1.822 | 2.828 | 2.469 |
| Short-term debt | 1.330 | 2.440 | 2.363 | 924 | 3.624 | 3.210 | 4.353 | 4.863 | 5.435 | 4.419 | 5.675 | 4.350 | 3.187 | 3.669 |
| Total debt | 1.330 | 2.440 | 2.363 | 2.924 | 5.124 | 4.295 | 5.438 | 8.173 | 6.805 | 6.980 | 8.084 | 6.171 | 6.015 | 6.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PM2G HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Hjort | Management | 0 companies |
| Torben Svanberg | Chairman | 0 companies |
| Pernille Hjort | Chairman | 0 companies |
| Carsten Stenvad Madsen | Chairman | 0 companies |
| Gustav Hjort | Board of Directors | 0 companies |
| Lars Peter Svane Hansen | Chairman | 0 companies |
| Magnus Hjort | Board of Directors | 0 companies |