| Revenue | DKK -4K | -27% |
| EBITDA | DKK -4K | +27% |
| Net profit | DKK -35K | -109% |
| Total assets | DKK 443K | -7% |
| Equity | DKK 300K | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 377 | 337 | 112 | -40 | -59 | -11 | 4 | 0 | — | — | — | -5 | -4 |
| Staff expenses | -233 | -255 | -127 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 144 | 83 | -15 | -40 | -59 | -11 | -14 | -27 | 0 | 0 | 0 | -5 | -4 |
| Depreciation & amort. | -45 | -48 | -0 | -0 | -0 | -0 | -0 | -31 | -31 | -0 | -0 | -31 | -31 |
| EBIT | 99 | 35 | -15 | -40 | -59 | -11 | -14 | -58 | -31 | 0 | 0 | -36 | -35 |
| Net financials | -15 | -8 | -9 | -0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | -4 | 0 |
| Profit before tax | 84 | 27 | -24 | -40 | -59 | -11 | -14 | -58 | -32 | 0 | 0 | -41 | -35 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -412 | -0 |
| Net profit | 84 | 27 | -24 | -40 | -59 | -11 | -14 | -58 | -32 | 0 | 0 | 371 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 179 | 150 | 10 | 16 | 171 | 225 | 223 | 151 | 93 | 50 | 50 | 474 | 443 |
| Equity | -3 | 24 | 0 | -40 | 80 | 69 | 54 | -4 | -36 | 50 | 50 | 335 | 300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 182 | 126 | 10 | 56 | 91 | 156 | 169 | 155 | 129 | 0 | 0 | 138 | 142 |
| Total debt | 182 | 126 | 10 | 56 | 91 | 156 | 169 | 155 | 129 | 0 | 0 | 138 | 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2017 | — | — |
KM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGR INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Grøndahl Ritter | Management | 0 companies |
| Kim Molin Ræbild | Management | 0 companies |