| Revenue | DKK 1,4M | -197% |
| EBITDA | DKK -1,1M | +73% |
| Net profit | DKK -1,4M | +61% |
| Total assets | DKK 1,5M | -39% |
| Equity | DKK -3,6M | -21% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -153 | 221 | -113 | 392 | 248 | 231 | -256 | -615 | 609 | -1.398 | 1.363 |
| Staff expenses | -74 | -2 | -334 | -343 | -280 | -237 | -664 | -3.035 | -2.914 | -2.749 | -2.471 |
| EBITDA | -227 | 219 | -447 | 49 | -32 | -6 | -920 | -3.650 | -2.305 | -4.147 | -1.108 |
| Depreciation & amort. | 3 | -222 | -335 | -335 | -335 | -333 | -113 | -0 | -0 | -0 | -5 |
| EBIT | -230 | -3 | -783 | -286 | -368 | -338 | -1.033 | -3.650 | -2.305 | -4.147 | -1.113 |
| Net financials | -10 | -35 | -77 | -100 | -105 | -173 | -29 | -160 | -265 | -231 | -265 |
| Profit before tax | -239 | -38 | -860 | -386 | -472 | -512 | -1.062 | -3.810 | -2.570 | -4.378 | -1.378 |
| Tax | -91 | 26 | -148 | -83 | -102 | -194 | -347 | -260 | -394 | -861 | -0 |
| Net profit | -148 | -65 | -712 | -304 | -370 | -317 | -715 | -3.550 | -2.176 | -3.517 | -1.378 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 553 | 1.286 | 1.417 | 971 | 641 | 456 | 1.621 | 1.810 | 2.316 | 2.490 | 1.513 |
| Equity | 98 | 33 | -679 | -983 | -1.353 | -1.831 | -880 | -4.430 | -4.356 | -2.929 | -3.557 |
| Long-term debt | 304 | 834 | 1.199 | 988 | 0 | 1.258 | 1.321 | 4.963 | 5.077 | 2.029 | 2.792 |
| Short-term debt | 151 | 239 | 780 | 932 | 1.994 | 1.029 | 1.180 | 1.277 | 1.595 | 3.390 | 2.278 |
| Total debt | 455 | 1.073 | 1.979 | 1.920 | 1.994 | 2.287 | 2.501 | 6.240 | 6.672 | 5.420 | 5.070 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gershøj Holding ApS | Company | 33.3% | 33.3% | 2024 |
FONDEN SPRING NORDIC | Company | 20.0% | 20.0% | 2024 |
Impagt Invest Sjælland A/S | Company | 20.0% | 20.0% | 2024 |
PER JENSEN HOLDING, BILLUND ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gershøj Andersen | Chief Executive Officer | 0 companies |
| Per Jensen | Board of Directors | 0 companies |
| Søren Svanebjerg | Board of Directors | 0 companies |
| Helle Høyen Andersen | Board of Directors | 0 companies |
| Mads Heine | Chairman | 0 companies |