| Revenue | DKK 5,5M | +50% |
| EBITDA | DKK 3,9M | +62% |
| Net profit | DKK 3M | +67% |
| Total assets | DKK 10,6M | +31% |
| Equity | DKK 9M | +32% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.092 | 649 | 1.245 | 1.154 | 1.359 | 4.077 | 3.222 | 3.012 | 3.676 | 5.497 |
| Staff expenses | -202 | -163 | -327 | -584 | -656 | -759 | -936 | -1.146 | -1.255 | -1.580 |
| EBITDA | 890 | 486 | 918 | 570 | 703 | 3.318 | 2.287 | 1.866 | 2.421 | 3.916 |
| Depreciation & amort. | -126 | -159 | -159 | -159 | -195 | -213 | -36 | -6 | -14 | -19 |
| EBIT | 764 | 327 | 759 | 411 | 507 | 3.104 | 2.251 | 1.860 | 2.407 | 3.897 |
| Net financials | -3 | -53 | -41 | -37 | -9 | -13 | -30 | -22 | -71 | 6 |
| Profit before tax | 760 | 274 | 718 | 374 | 499 | 3.091 | 2.221 | 1.838 | 2.336 | 3.903 |
| Tax | 179 | 66 | 160 | 84 | 112 | 692 | 499 | 391 | 515 | 860 |
| Net profit | 582 | 208 | 558 | 290 | 387 | 2.399 | 1.722 | 1.447 | 1.821 | 3.044 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.937 | 1.728 | 2.195 | 2.213 | 2.390 | 4.922 | 6.734 | 7.033 | 8.095 | 10.587 |
| Equity | 632 | 789 | 1.347 | 1.587 | 1.924 | 3.423 | 5.145 | 5.792 | 6.814 | 9.004 |
| Long-term debt | 890 | 501 | 394 | 0 | 0 | 0 | 467 | 0 | 0 | 0 |
| Short-term debt | 411 | 433 | 423 | 615 | 475 | 1.495 | 1.113 | 1.241 | 1.280 | 1.581 |
| Total debt | 1.301 | 934 | 817 | 615 | 475 | 1.495 | 1.580 | 1.241 | 1.280 | 1.581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MG Holding 2015 ApS | Company | 33.3% | 33.3% | 2025 |
KMG INVEST APS | Company | 33.3% | 33.3% | 2025 |
NMG INVEST APS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Grønborg | Management | 0 companies |
| Nanna Michele Grønborg | Board of Directors | 0 companies |
| Richard Pedersen | Board of Directors | 0 companies |
| Kim Michael Grønborg | Board of Directors | 0 companies |