| Revenue | DKK 21,4M | -28% |
| EBITDA | DKK 5,8M | -64% |
| Net profit | DKK 3,7M | -68% |
| Total assets | DKK 44,1M | +15% |
| Equity | DKK 22,3M | -3% |
| Employees | 25 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 416 | 652 | 715 | 1.943 | 2.289 | 5.600 | 4.866 | 13.732 | 17.545 | 29.620 | 21.449 |
| Staff expenses | -453 | -483 | -678 | -1.132 | -1.199 | -2.078 | -2.947 | -4.232 | -8.148 | -13.417 | -15.646 |
| EBITDA | -38 | 168 | 37 | 811 | 1.090 | 3.522 | 1.920 | 9.500 | 9.398 | 16.203 | 5.802 |
| Depreciation & amort. | -8 | -8 | -8 | -0 | -0 | -0 | -0 | -44 | -234 | -365 | -524 |
| EBIT | -46 | 160 | 29 | 811 | 1.090 | 3.522 | 1.920 | 9.455 | 9.164 | 15.838 | 5.278 |
| Net financials | -19 | -21 | -22 | -31 | -47 | 80 | -122 | -323 | -325 | -947 | -526 |
| Profit before tax | -65 | 140 | 7 | 780 | 1.043 | 3.603 | 1.798 | 9.132 | 8.839 | 14.891 | 4.753 |
| Tax | -13 | 31 | 5 | 174 | 230 | 793 | 396 | 2.004 | 1.951 | 3.283 | 1.040 |
| Net profit | -52 | 109 | 2 | 606 | 813 | 2.809 | 1.402 | 7.128 | 6.888 | 11.609 | 3.712 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.093 | 933 | 1.902 | 2.916 | 3.411 | 11.087 | 7.021 | 24.401 | 36.394 | 38.414 | 44.136 |
| Equity | -2 | 107 | 109 | 715 | 1.529 | 3.838 | 2.840 | 8.574 | 15.461 | 23.070 | 22.282 |
| Long-term debt | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 200 | 207 | 213 | 221 |
| Short-term debt | 1.091 | 825 | 1.694 | 1.937 | 1.524 | 5.964 | 3.868 | 14.813 | 18.713 | 9.835 | 17.382 |
| Total debt | 1.091 | 825 | 1.694 | 1.937 | 1.574 | 5.964 | 3.868 | 15.012 | 18.920 | 10.048 | 17.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RT Management | Management | 2025 | — | — |
MG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGCH HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
LADEKJÆR HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Remi Thomsen | Management | 0 companies |
| Mads Goddard Christensen | Management | 0 companies |
| Stig Weberg-Petersen | Chairman | 0 companies |
| Lars Ladekjær | Deputy Chairman | 0 companies |
| Izabella Orban | Board of Directors | 0 companies |
| Niels-Bo Nielsen | Chairman | 0 companies |