| Revenue | DKK -2,2M | +5476% |
| EBITDA | DKK -2,2M | -5476% |
| Net profit | DKK 1,9M | +113% |
| Total assets | DKK 27M | +20% |
| Equity | DKK 427K | +102% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -6 | 120 | -14 | -12 | -526 | -108 | 29 | 23 | -0 | 22 | -18 | -39 | -2.173 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -6 | 120 | -14 | -12 | -526 | -108 | 29 | 23 | -0 | 22 | -18 | -39 | -2.173 |
| Depreciation & amort. | -0 | -0 | -2 | -6 | -7 | -7 | -7 | -7 | -7 | -8 | -8 | -8 | -2 | -0 |
| EBIT | -19 | -6 | 119 | -20 | -19 | -534 | -115 | 22 | 15 | -8 | 14 | -25 | -41 | -2.173 |
| Net financials | 653 | 2.219 | 6.633 | 6.999 | 8.903 | 2.854 | 1.668 | 1.882 | 597 | 33.100 | -4.156 | -7.549 | -15.767 | 3.528 |
| Profit before tax | 634 | 2.213 | 6.752 | 6.979 | 8.884 | 2.320 | 1.553 | 1.905 | 613 | 33.093 | -4.142 | -7.575 | -15.808 | 1.355 |
| Tax | -3 | -1 | 28 | -7 | 10 | -101 | -91 | 179 | 80 | 316 | -53 | 81 | -738 | -587 |
| Net profit | 636 | 2.214 | 6.724 | 6.986 | 8.874 | 2.422 | 1.644 | 1.725 | 532 | 32.776 | -4.089 | -7.655 | -15.070 | 1.941 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.219 | 6.856 | 15.117 | 21.205 | 27.953 | 27.814 | 29.582 | 30.240 | 28.352 | 53.231 | 49.521 | 37.315 | 22.531 | 26.964 |
| Equity | 3.624 | 5.645 | 11.869 | 18.855 | 27.548 | 24.772 | 24.394 | 24.119 | 21.625 | 52.901 | 8.812 | -3.844 | -18.914 | 427 |
| Long-term debt | 0 | 0 | 346 | 334 | 323 | 310 | 298 | 286 | 0 | 0 | 0 | 0 | 40.436 | 26.350 |
| Short-term debt | 595 | 1.211 | 2.902 | 2.016 | 82 | 2.732 | 4.890 | 5.835 | 6.727 | 326 | 40.709 | 41.159 | 1.009 | 187 |
| Total debt | 595 | 1.211 | 3.248 | 2.350 | 405 | 3.042 | 5.189 | 6.121 | 6.727 | 326 | 40.709 | 41.159 | 41.445 | 26.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.B.M.S. Holding ApS | Company | 66.7% | 33.3% | 2016 |
MG2 Holding ApS | Company | 20.0% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Givskov Jensen | Management | 0 companies |