| Revenue | DKK 14,1M | +4% |
| EBITDA | DKK 4,5M | +0% |
| Net profit | DKK 3,6M | -2% |
| Total assets | DKK 28,7M | -5% |
| Equity | DKK 22,1M | +13% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.179 | 9.340 | 10.598 | 11.518 | 11.494 | 11.500 | 11.513 | 11.863 | 11.979 | 12.930 | 11.962 | 13.254 | 13.542 | 14.087 |
| Staff expenses | -3.953 | -4.041 | -4.261 | -4.399 | -4.810 | -4.737 | -4.615 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.421 | 1.309 | 2.027 | 2.725 | 2.748 | 2.888 | 2.595 | 2.878 | 3.624 | 4.119 | 2.839 | 4.457 | 4.567 | 4.545 |
| Depreciation & amort. | -378 | -438 | -476 | -452 | -450 | -310 | -452 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.043 | 871 | 1.551 | 2.273 | 2.297 | 2.578 | 2.143 | 2.878 | 3.624 | 4.119 | 2.839 | 4.457 | 4.567 | 4.545 |
| Net financials | -53 | -0 | -5 | 13 | 55 | 73 | 69 | 17 | -6 | -4 | -4 | 98 | 103 | 45 |
| Profit before tax | 990 | 870 | 1.546 | 2.286 | 2.352 | 2.651 | 2.212 | 2.895 | 3.618 | 4.115 | 2.835 | 4.555 | 4.669 | 4.591 |
| Tax | 256 | 145 | 387 | 546 | 478 | 591 | 493 | 644 | 802 | 914 | 630 | 1.011 | 1.034 | 1.018 |
| Net profit | 734 | 726 | 1.160 | 1.740 | 1.875 | 2.060 | 1.719 | 2.251 | 2.817 | 3.201 | 2.205 | 3.544 | 3.635 | 3.572 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.539 | 14.639 | 16.999 | 19.767 | 19.697 | 20.897 | 20.374 | 19.935 | 22.180 | 23.158 | 25.911 | 30.593 | 30.234 | 28.696 |
| Equity | 10.745 | 11.270 | 12.330 | 13.870 | 15.245 | 16.705 | 16.424 | 16.175 | 17.992 | 19.193 | 19.398 | 20.942 | 19.576 | 22.092 |
| Long-term debt | 1.172 | 988 | 803 | 615 | 426 | -504 | -438 | 139 | 357 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.894 | 1.771 | 3.252 | 4.677 | 3.506 | 3.688 | 3.512 | 3.199 | 3.431 | 3.551 | 6.161 | 9.278 | 10.320 | 6.304 |
| Total debt | 3.066 | 2.760 | 4.055 | 5.292 | 3.932 | 3.688 | 3.512 | 3.337 | 3.788 | 3.551 | 6.161 | 9.278 | 10.320 | 6.304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 1957 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1957 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIGADAN HOLDING A/S | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Garbers | Management | 0 companies |
| Pia Garbers | Board of Directors | 0 companies |
| Morten Garbers | Chairman | 0 companies |
| Arne Kielberg | Board of Directors | 0 companies |
| Line Behrendsen Garbers | Board of Directors | 0 companies |
| Karsten Thygesen | Board of Directors | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |
| Walther Knud Valdemar Garbers | Board of Directors | 0 companies |