| Revenue | DKK 156K | -86% |
| EBITDA | DKK -533K | -248% |
| Net profit | DKK -547K | -508% |
| Total assets | DKK 5,1M | -10% |
| Equity | DKK 2,5M | -18% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 11 | — | 444 | -159 | 55 | -3 | 175 | 266 | 154 | 2.110 | 1.128 | 156 |
| Staff expenses | -0 | -0 | -0 | -0 | -62 | -65 | -71 | -11 | -225 | -247 | -648 | -769 | -684 |
| EBITDA | — | -19 | 114 | 444 | 3.714 | -10 | -75 | 164 | 41 | -93 | 1.463 | 360 | -533 |
| Depreciation & amort. | -0 | -0 | -0 | -42 | 1.968 | -76 | -72 | -45 | -73 | -99 | -153 | -151 | -151 |
| EBIT | — | -19 | 114 | 403 | 1.747 | -87 | -146 | 119 | -32 | -192 | 1.310 | 208 | -684 |
| Net financials | 0 | -85 | -102 | -169 | -26 | -116 | -16 | -26 | -114 | -49 | -40 | -36 | -17 |
| Profit before tax | — | -104 | 12 | 234 | 1.721 | -203 | -162 | 93 | -146 | -240 | 1.270 | 172 | -701 |
| Tax | -0 | -24 | 4 | 62 | 349 | -23 | -3 | 21 | -23 | -53 | 279 | 38 | -154 |
| Net profit | — | -79 | 8 | 172 | 1.372 | -180 | -160 | 72 | -123 | -188 | 990 | 134 | -547 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.887 | 4.270 | 6.675 | 5.985 | 4.769 | 4.358 | 4.210 | 4.403 | 4.719 | 4.954 | 5.842 | 5.649 | 5.068 |
| Equity | 1.042 | 962 | 970 | 1.142 | 2.514 | 2.334 | 2.175 | 2.247 | 2.124 | 1.936 | 2.926 | 3.061 | 2.513 |
| Long-term debt | 750 | 2.900 | 4.440 | 4.540 | 1.510 | 1.419 | 1.337 | 1.246 | 2.285 | 2.160 | 2.120 | 1.996 | 1.873 |
| Short-term debt | 94 | 409 | 1.265 | 296 | 745 | 605 | 698 | 911 | 310 | 857 | 600 | 360 | 564 |
| Total debt | 843 | 3.308 | 5.705 | 4.836 | 2.255 | 2.024 | 2.035 | 2.156 | 2.595 | 3.017 | 2.720 | 2.357 | 2.437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN MAGNUSSEN HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Gjødvad Magnussen | Management | 0 companies |
| Poul Nielsen | Board of Directors | 0 companies |
| Marie Keil | Board of Directors | 0 companies |
| Kenneth Heitmann | Board of Directors | 0 companies |
| Pernille Marlene Magnussen | Board of Directors | 0 companies |
| Susan Winther | Chairman | 0 companies |
| Torben Storm Nielsen | Board of Directors | 0 companies |