| Revenue | DKK -3K | -60% |
| EBITDA | DKK -3K | +60% |
| Net profit | DKK 7K | +430% |
| Total assets | DKK 300K | +1% |
| Equity | DKK 292K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -132 | -492 | -478 | -211 | — | -76 | -35 | -26 | -40 | -23 | -7 | -7 | -3 |
| Staff expenses | -0 | -122 | -275 | -93 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -132 | -614 | -753 | -304 | -32 | -76 | -35 | -26 | -40 | -23 | -7 | -7 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -132 | -614 | -753 | -304 | -32 | -76 | -35 | -26 | -40 | -23 | -7 | -7 | -3 |
| Net financials | -15 | -8 | -25 | -16 | -8 | -16 | -16 | -14 | 0 | -1 | 3 | 5 | 12 |
| Profit before tax | -147 | -622 | -778 | -320 | -40 | -92 | -51 | -40 | -40 | -24 | -4 | -3 | 9 |
| Tax | -0 | -155 | -190 | -70 | -9 | -20 | -11 | -9 | -9 | -5 | -1 | -1 | 2 |
| Net profit | -147 | -467 | -588 | -249 | -31 | -72 | -40 | -31 | -31 | -19 | -3 | -2 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46 | 243 | 395 | 329 | 169 | 154 | 170 | 165 | 139 | 303 | 299 | 296 | 300 |
| Equity | -1.482 | -1.949 | -2.537 | -2.786 | -2.817 | -2.889 | -2.929 | 40 | 10 | 290 | 287 | 285 | 292 |
| Long-term debt | 1.515 | 1.523 | 1.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 669 | 1.395 | 3.115 | 2.986 | 3.043 | 3.099 | 124 | 130 | 12 | 13 | 11 | 8 |
| Total debt | 1.528 | 2.191 | 2.932 | 3.115 | 2.986 | 3.043 | 3.099 | 124 | 130 | 12 | 13 | 11 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2024 | — | — |
PH Management | Management | 2013 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOFFMANN CAPITAL A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Volf Lorentsen | Management | 0 companies |
| Pernille Hoffmann | Management | 0 companies |
| Mette Grunnet | Chief Executive Officer | 0 companies |
| Per Borup Jensen | Board of Directors | 0 companies |
| Nils Østbirk | Board of Directors | 0 companies |
| Johan Preben Hoffmann | Chairman | 0 companies |
| Henry Heiberg | Chairman | 0 companies |
| Kenn Kargo Karlsen | Board of Directors | 0 companies |