| Revenue | DKK 238K | +31% |
| EBITDA | DKK 238K | +31% |
| Net profit | DKK 65K | +38% |
| Total assets | DKK 5,2M | +53% |
| Equity | DKK 2,9M | +2% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | 145 | 107 | 102 | 137 | 155 | 143 | 125 | 135 | 181 | 238 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | 145 | 107 | 102 | 137 | 155 | 143 | 98 | 135 | 181 | 238 |
| Depreciation & amort. | -25 | -51 | -51 | -51 | -51 | -53 | -62 | -83 | -97 | -109 | -116 |
| EBIT | -53 | 94 | 56 | 51 | 87 | 102 | 81 | 15 | 38 | 72 | 122 |
| Net financials | -34 | -73 | -48 | -2 | -3 | -2 | -2 | -1 | 0 | -14 | -39 |
| Profit before tax | -60 | 21 | 8 | 49 | 83 | 100 | 79 | 14 | 38 | 61 | 84 |
| Tax | 14 | 17 | 14 | 22 | 68 | 22 | 17 | 3 | 8 | 13 | 18 |
| Net profit | -74 | 5 | -6 | 27 | 15 | 78 | 62 | 11 | 30 | 47 | 65 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.494 | 2.630 | 2.687 | 2.854 | 2.739 | 2.762 | 2.949 | 3.220 | 3.262 | 3.379 | 5.161 |
| Equity | -24 | 1.481 | 2.675 | 2.701 | 2.609 | 2.687 | 2.749 | 2.759 | 2.789 | 2.837 | 2.902 |
| Long-term debt | 2.508 | 1.096 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 53 | 12 | 131 | 92 | 48 | 188 | 460 | 473 | 542 | 2.259 |
| Total debt | 2.518 | 1.149 | 12 | 153 | 92 | 48 | 188 | 460 | 473 | 542 | 2.259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOTEC ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Græsbøll Ottesen | Management | 0 companies |