| Revenue | DKK 2,1M | +9% |
| EBITDA | DKK 340K | +11% |
| Net profit | DKK 232K | -10% |
| Total assets | DKK 1,2M | +15% |
| Equity | DKK 260K | +166% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.076 | 1.515 | 1.525 | 1.732 | 1.709 | 1.754 | 1.157 | 1.128 | 1.697 | 1.929 | 2.098 |
| Staff expenses | -796 | -985 | -1.305 | -1.447 | -1.470 | -1.562 | -1.790 | -1.837 | -1.856 | -1.622 | -1.758 |
| EBITDA | 281 | 529 | 220 | 284 | 239 | 192 | -633 | -709 | -159 | 307 | 340 |
| Depreciation & amort. | -0 | -7 | -18 | -44 | -57 | -68 | -75 | -64 | -67 | -61 | -50 |
| EBIT | 281 | 523 | 201 | 240 | 182 | 124 | -708 | -773 | -226 | 246 | 289 |
| Net financials | 0 | 0 | 2 | 5 | -47 | 130 | 33 | 71 | -135 | 87 | 10 |
| Profit before tax | 281 | 523 | 204 | 245 | 135 | 254 | -676 | -701 | -361 | 333 | 299 |
| Tax | 69 | 138 | 58 | 63 | 25 | 57 | -148 | 8 | -151 | 74 | 67 |
| Net profit | 212 | 384 | 146 | 181 | 110 | 197 | -528 | -709 | -210 | 258 | 232 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 633 | 1.201 | 1.705 | 2.286 | 2.844 | 3.167 | 3.046 | 2.699 | 1.424 | 1.052 | 1.205 |
| Equity | 262 | 646 | 792 | 1.873 | 1.983 | 2.670 | 2.142 | 1.433 | -160 | 98 | 260 |
| Long-term debt | 69 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 302 | 545 | 898 | 395 | 847 | 481 | 882 | 1.237 | 1.546 | 925 | 923 |
| Total debt | 372 | 553 | 906 | 395 | 847 | 481 | 882 | 1.237 | 1.546 | 925 | 923 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2022 | — | — |
KM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MHGZ Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marcus Hedegaard Grauenhorst-Zerling | Management | 0 companies |
| Kaj Munch | Management | 0 companies |