| Revenue | DKK 3,4M | -13% |
| EBITDA | DKK -68K | -108% |
| Net profit | DKK -494K | -268% |
| Total assets | DKK 7M | +11% |
| Equity | DKK 3,6M | -12% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.623 | 3.502 | 3.541 | 3.852 | 3.363 |
| Staff expenses | -1.637 | -2.433 | -2.665 | -2.968 | -3.376 |
| EBITDA | 975 | 1.016 | 824 | 829 | -68 |
| Depreciation & amort. | -157 | -278 | -361 | -391 | -362 |
| EBIT | 818 | 738 | 463 | 438 | -430 |
| Net financials | -43 | -29 | -51 | -60 | -198 |
| Profit before tax | 775 | 709 | 413 | 378 | -628 |
| Tax | 171 | 163 | 98 | 84 | -135 |
| Net profit | 604 | 546 | 314 | 293 | -494 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.171 | 5.064 | 5.318 | 6.273 | 6.967 |
| Equity | 2.814 | 3.209 | 3.824 | 4.117 | 3.623 |
| Long-term debt | 189 | 492 | 435 | 349 | 292 |
| Short-term debt | 1.127 | 1.342 | 999 | 1.730 | 3.052 |
| Total debt | 1.316 | 1.834 | 1.434 | 2.080 | 3.344 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Groom Andersen | Management | 0 companies |
| Frantz Maurice Scott Lundby | Board of Directors | 0 companies |
| Morten Rinder Stengaard | Board of Directors | 0 companies |