| Revenue | DKK -540K | +34% |
| EBITDA | DKK -540K | +36% |
| Net profit | DKK -585K | +43% |
| Total assets | DKK 3,5M | +8% |
| Equity | DKK -1,9M | -45% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 757 | 369 | 115 | -404 | -540 |
| Staff expenses | -953 | -1.151 | -1.064 | -444 | -0 |
| EBITDA | -196 | -782 | -949 | -847 | -540 |
| Depreciation & amort. | -489 | -508 | -472 | -368 | -248 |
| EBIT | -685 | -1.290 | -1.422 | -1.216 | -787 |
| Net financials | -78 | -78 | -74 | -61 | -53 |
| Profit before tax | -763 | -1.367 | -1.496 | -1.276 | -841 |
| Tax | -182 | -278 | -292 | -245 | -255 |
| Net profit | -581 | -1.090 | -1.204 | -1.031 | -585 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 4.487 | 3.884 | 4.160 | 3.192 | 3.462 |
| Equity | 2.025 | 935 | -268 | -1.300 | -1.885 |
| Long-term debt | 800 | 618 | 403 | 0 | 0 |
| Short-term debt | 1.662 | 2.330 | 4.025 | 4.492 | 5.347 |
| Total debt | 2.462 | 2.948 | 4.429 | 4.492 | 5.347 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MG Chief Executive Officer | Chief Executive Officer | 2022 – 2024 |
NL Management | Management | 2012 – 2014 |
Jd Management | Management | 2014 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2011 – 2017 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 100% | 100% | 2022 | |
| Company | 5–9.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Grønlykke | Chief Executive Officer | 0 companies |
| Niels Lønborg Brandt-Badaire | Management | 0 companies |
| Jakob de Neergaard | Management | 0 companies |
| Lise-Lotte Kristine Tilsted | Board of Directors | 0 companies |
| Jacob Borch | Board of Directors | 0 companies |
| Johannes Rovsing | Board of Directors | 0 companies |
| Jacob Rossini | Board of Directors | 0 companies |
| Morten Larsen | Board of Directors | 0 companies |