| Revenue | DKK 4,8M | +15% |
| EBITDA | DKK 929K | +73% |
| Net profit | DKK 608K | +79% |
| Total assets | DKK 8,1M | +66% |
| Equity | DKK 3,5M | +21% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.967 | 2.426 | 3.325 | 2.952 | 2.849 | 3.065 | 4.171 | 4.785 |
| Staff expenses | -1.642 | -1.116 | -1.758 | -2.237 | -2.176 | -2.176 | -3.634 | -3.856 |
| EBITDA | 326 | 1.310 | 1.553 | 715 | 674 | 889 | 537 | 929 |
| Depreciation & amort. | -4 | -38 | -25 | -18 | -23 | -53 | -91 | -127 |
| EBIT | 322 | 1.272 | 1.528 | 697 | 651 | 836 | 445 | 801 |
| Net financials | -3 | -3 | -13 | -9 | -8 | 1 | -4 | -15 |
| Profit before tax | 319 | 1.269 | 1.515 | 688 | 644 | 838 | 442 | 786 |
| Tax | 72 | 282 | 336 | 162 | 144 | 188 | 101 | 178 |
| Net profit | 247 | 988 | 1.179 | 526 | 499 | 649 | 340 | 608 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 745 | 2.343 | 3.786 | 3.898 | 5.402 | 6.359 | 4.887 | 8.130 |
| Equity | 297 | 1.285 | 2.314 | 2.340 | 2.589 | 2.988 | 2.864 | 3.472 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 448 | 1.056 | 1.382 | 1.499 | 2.652 | 3.216 | 1.890 | 4.466 |
| Total debt | 448 | 1.056 | 1.382 | 1.499 | 2.652 | 3.216 | 1.890 | 4.466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GAMBORG B OG M HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Fjord Gamborg Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gamborg | Management | 0 companies |
| Lasse Fjord Gamborg | Chairman | 0 companies |
| Lars Peter Nielsen | Board of Directors | 0 companies |