| Revenue | DKK 7M | -3% |
| EBITDA | DKK 11,8M | +86% |
| Net profit | DKK 6,3M | +157% |
| Total assets | DKK 195,8M | +21% |
| Equity | DKK 51,4M | +14% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 202 | 554 | 1.037 | 2.106 | 3.065 | 3.511 | 3.341 | 4.629 | 5.188 | 4.563 | 7.258 | 7.044 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -66 | -203 | -199 | -616 | -977 | -2.345 | -1.443 |
| EBITDA | 202 | 554 | 1.037 | 2.106 | 3.065 | 3.446 | 3.138 | 4.430 | 5.256 | -10.750 | 6.353 | 11.801 |
| Depreciation & amort. | 126 | 181 | 394 | -479 | -676 | -756 | -1.294 | -51 | -56 | -51 | -52 | -17 |
| EBIT | 76 | 373 | 642 | 1.627 | 2.389 | 2.689 | 1.844 | 4.379 | 5.201 | -10.802 | 6.301 | 11.784 |
| Net financials | -226 | -276 | -636 | -861 | -1.080 | -1.001 | -2.244 | -2.019 | -1.108 | -17.148 | -3.128 | -3.638 |
| Profit before tax | -150 | 97 | 6 | 766 | 1.309 | 1.689 | -401 | 2.360 | 3.409 | -13.621 | 3.173 | 8.146 |
| Tax | -33 | 26 | 133 | 190 | 307 | 327 | -134 | 225 | 613 | -3.146 | 703 | 1.798 |
| Net profit | -116 | 71 | -127 | 576 | 1.002 | 1.362 | -267 | 2.136 | 2.795 | -10.475 | 2.470 | 6.348 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.580 | 16.381 | 29.615 | 44.525 | 51.551 | 57.781 | 81.535 | 150.896 | 163.976 | 155.636 | 162.133 | 195.805 |
| Equity | -66 | 4 | -122 | 454 | 1.456 | 2.817 | 5.353 | 48.500 | 53.056 | 42.581 | 45.051 | 51.400 |
| Long-term debt | 10.268 | 15.720 | 27.164 | 39.842 | 44.781 | 48.562 | 66.371 | 82.162 | 91.139 | 96.663 | 84.684 | 91.474 |
| Short-term debt | 378 | 656 | 2.573 | 4.230 | 5.315 | 6.401 | 9.811 | 8.277 | 7.295 | 7.053 | 22.354 | 41.092 |
| Total debt | 10.646 | 16.376 | 29.737 | 44.071 | 50.095 | 54.963 | 76.182 | 90.439 | 98.434 | 103.716 | 107.039 | 132.566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GAPJ Group ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mohammad Ghanzanfar Aslam | Management | 0 companies |