| Revenue | DKK 2,7M | +38% |
| EBITDA | DKK 398K | -51% |
| Net profit | DKK 284K | -54% |
| Total assets | DKK 2,6M | +25% |
| Equity | DKK 1,3M | +29% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.050 | 736 | 166 | 2 | -15 | -63 | -37 | 1.093 | 333 | 593 | 848 | 1.962 | 2.709 |
| Staff expenses | -40 | -360 | -297 | -58 | -27 | -8 | -0 | -604 | -330 | -664 | -712 | -1.154 | -2.311 |
| EBITDA | 950 | 228 | -232 | -56 | -42 | -71 | -37 | 489 | -34 | -70 | 136 | 808 | 398 |
| Depreciation & amort. | -16 | -16 | -339 | -34 | -20 | -20 | -24 | -14 | -8 | -0 | -0 | -0 | -0 |
| EBIT | 934 | 212 | -572 | -90 | -61 | -91 | -61 | 475 | -42 | -70 | 136 | 808 | 398 |
| Net financials | 0 | 1 | 2 | -0 | -9 | -8 | -9 | -9 | -4 | -9 | -5 | -11 | -33 |
| Profit before tax | 934 | 213 | -570 | -90 | -70 | -99 | -70 | 466 | -46 | -79 | 131 | 797 | 365 |
| Tax | 243 | 58 | -0 | -150 | -21 | -22 | -15 | 104 | -10 | -17 | 29 | 179 | 81 |
| Net profit | 691 | 155 | -570 | 59 | -49 | -77 | -55 | 362 | -36 | -62 | 102 | 618 | 284 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 659 | 1.042 | 394 | 423 | 404 | 314 | 388 | 1.067 | 627 | 597 | 964 | 2.041 | 2.558 |
| Equity | 371 | 525 | -44 | 15 | 80 | 3 | 88 | 450 | 414 | 353 | 365 | 982 | 1.266 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 289 | 517 | 438 | 408 | 324 | 312 | 300 | 617 | 213 | 244 | 600 | 953 | 1.110 |
| Total debt | 289 | 517 | 438 | 408 | 324 | 312 | 300 | 617 | 213 | 244 | 600 | 953 | 1.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIGRA HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
MGCH HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
LADEKJÆR HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Graversgaard | Management | 0 companies |
| Michael Vater | Board of Directors | 0 companies |
| Lars Ladekjær | Board of Directors | 0 companies |
| Mads Goddard Christensen | Board of Directors | 0 companies |
| Niels-Bo Nielsen | Chairman | 0 companies |