| Revenue | DKK 14,8M | +0% |
| EBITDA | DKK 12,1M | -9% |
| Net profit | DKK -755K | -166% |
| Total assets | DKK 149,7M | +10% |
| Equity | DKK 589K | -55% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.542 | 10.151 | 11.455 | 14.742 | 14.797 |
| Staff expenses | -639 | -935 | -1.450 | -1.483 | -2.722 |
| EBITDA | 6.902 | 9.216 | 10.004 | 13.259 | 12.075 |
| Depreciation & amort. | -4.012 | -4.556 | -5.095 | -5.768 | -6.861 |
| EBIT | 2.891 | 4.660 | 4.909 | 7.491 | 5.214 |
| Net financials | -3.503 | -4.801 | -4.566 | -5.965 | -6.183 |
| Profit before tax | -613 | -141 | 343 | 1.526 | -968 |
| Tax | -0 | -0 | -960 | 386 | -213 |
| Net profit | -613 | -141 | 1.303 | 1.140 | -755 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 97.040 | 106.911 | 115.010 | 135.665 | 149.728 |
| Equity | -1.021 | -1.162 | 141 | 1.312 | 589 |
| Long-term debt | 49.121 | 50.318 | 50.654 | 52.460 | 49.865 |
| Short-term debt | 48.940 | 57.756 | 64.215 | 81.894 | 99.274 |
| Total debt | 98.061 | 108.073 | 114.869 | 134.354 | 149.138 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (5) | ||
BB Management | Management | 2017 – 2023 |
PD Management | Management | 2012 – 2021 |
JB Management | Management | 2023 – 2025 |
CJ Management | Management | 2012 – 2021 |
KL Management | Management | 2025 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Former (1) | ||
| Chairman | 2021 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Bisgaard | Management | 0 companies |
| Peder Dreyer | Management | 0 companies |
| Jeppe Bo Petersen | Management | 0 companies |
| Chresten Jepsen | Management | 0 companies |
| Martin Godske | Chief Executive Officer | 0 companies |
| Kenneth Lerche Karlsson | Management | 0 companies |
| David Porter | Board of Directors | 0 companies |
| Niels Peder Nielsen | Chairman | 0 companies |
| Philip Søren Thorsen | Board of Directors | 0 companies |
| Kristian Emborg | Chairman | 0 companies |
| Alexander David Martti Cunynghame | Board of Directors | 0 companies |