| Revenue | DKK 28,3M | -20413% |
| EBITDA | DKK 12,7M | +9243% |
| Net profit | DKK -1,5M | +92% |
| Total assets | DKK 427,4M | +276% |
| Equity | DKK 92,5M | -1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | -29 | -25 | -15 | -41 | -32 | -44 | -66 | -122 | -49 | -68 | -139 | 28.301 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.895 |
| EBITDA | 20 | -29 | -25 | -0 | -41 | -32 | -44 | -66 | -122 | -49 | -68 | -139 | 12.738 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.258 |
| EBIT | 20 | -29 | -25 | -0 | -41 | -32 | -44 | -66 | -122 | -49 | -68 | -139 | 7.480 |
| Net financials | 745 | -4.186 | -4.786 | -2.188 | 5.951 | -1.874 | 5.780 | 1.825 | 7.193 | 4.194 | 13.813 | -19.121 | -9.224 |
| Profit before tax | 1.052 | -4.214 | -4.811 | -2.188 | 5.910 | -1.907 | 5.736 | 1.759 | 7.070 | 4.145 | 13.746 | -19.261 | -1.743 |
| Tax | 7 | -15 | -6 | 7 | -20 | -28 | -33 | -98 | -37 | -147 | -168 | -41 | -279 |
| Net profit | 1.045 | -4.200 | -4.805 | -2.196 | 5.929 | -1.879 | 5.769 | 1.857 | 7.107 | 4.292 | 13.914 | -19.220 | -1.464 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.536 | 57.170 | 74.440 | 88.918 | 91.060 | 91.557 | 92.896 | 98.410 | 110.354 | 110.806 | 130.710 | 113.812 | 427.394 |
| Equity | 47.914 | 34.704 | 55.061 | 67.554 | 76.572 | 79.652 | 85.422 | 87.278 | 94.385 | 98.677 | 112.591 | 93.353 | 92.464 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 607 | 228.379 |
| Short-term debt | -196 | 358 | 623 | 2.331 | 2.539 | 2.643 | 6.869 | 10.458 | 14.769 | 11.374 | 17.296 | 18.912 | 85.494 |
| Total debt | -196 | 358 | 623 | 2.331 | 2.539 | 2.643 | 6.869 | 10.458 | 14.769 | 11.374 | 17.296 | 19.519 | 313.874 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGJ HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
MIGJ HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Graunkær | Management | 0 companies |
| Carl Erik Graunkær | Board of Directors | 0 companies |
| Mads Graunkær | Chairman | 0 companies |