| Revenue | DKK 39,3M | -19% |
| EBITDA | DKK 6,4M | -57% |
| Net profit | DKK 3,3M | -70% |
| Total assets | DKK 34,9M | -2% |
| Equity | DKK 6M | -53% |
| Employees | 69 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.799 | 7.846 | 20.807 | 16.491 | 19.268 | 24.257 | 37.434 | 48.258 | 39.311 |
| Staff expenses | -4.490 | -6.727 | -15.818 | -14.338 | -13.974 | -17.126 | -27.640 | -33.385 | -32.944 |
| EBITDA | 1.308 | 1.120 | 4.988 | 2.154 | 5.294 | 7.073 | 9.748 | 14.874 | 6.367 |
| Depreciation & amort. | -10 | -30 | -252 | -269 | -208 | -214 | -363 | -452 | -1.797 |
| EBIT | 1.298 | 1.090 | 4.737 | 1.884 | 5.086 | 6.860 | 9.386 | 14.422 | 4.569 |
| Net financials | -63 | -65 | -142 | -228 | -251 | -109 | -265 | -362 | -275 |
| Profit before tax | 1.235 | 1.025 | 4.595 | 1.657 | 4.835 | 6.750 | 9.121 | 14.060 | 4.294 |
| Tax | 273 | 244 | 1.025 | 394 | 1.088 | 1.498 | 2.036 | 3.156 | 1.032 |
| Net profit | 963 | 781 | 3.570 | 1.262 | 3.746 | 5.252 | 7.085 | 10.904 | 3.262 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.723 | 3.760 | 9.833 | 10.691 | 13.958 | 17.660 | 17.657 | 35.506 | 34.851 |
| Equity | 1.013 | 1.643 | 5.014 | 2.776 | 5.322 | 6.875 | 8.860 | 12.764 | 6.039 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.717 |
| Short-term debt | 2.715 | 2.071 | 4.776 | 7.866 | 8.588 | 10.760 | 8.794 | 22.742 | 11.081 |
| Total debt | 2.715 | 2.071 | 4.776 | 7.866 | 8.588 | 10.760 | 8.794 | 22.742 | 28.798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Shopfitters Holding ApS | Company | 90.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gørup Jacobsen | Management | 0 companies |