| Revenue | DKK 3,7M | -8% |
| EBITDA | DKK 70K | +7% |
| Net profit | DKK 4K | +28% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 516K | +1% |
| Employees | 9 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 845 | 1.163 | 1.860 | 2.583 | 2.825 | 3.974 | 4.034 | 3.719 |
| Staff expenses | -584 | -919 | -1.511 | -2.439 | -2.778 | -3.856 | -3.968 | -3.649 |
| EBITDA | 261 | 244 | 350 | 144 | 47 | 118 | 65 | 70 |
| Depreciation & amort. | -12 | -10 | -14 | -18 | -25 | -46 | -53 | -51 |
| EBIT | 250 | 234 | 336 | 126 | 22 | 72 | 13 | 19 |
| Net financials | -0 | -1 | -5 | -5 | -6 | -1 | -1 | -11 |
| Profit before tax | 249 | 233 | 331 | 121 | 16 | 71 | 12 | 8 |
| Tax | 57 | 52 | 72 | 29 | 7 | 16 | 9 | 4 |
| Net profit | 192 | 181 | 260 | 92 | 9 | 55 | 3 | 4 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 436 | 761 | 1.059 | 1.414 | 1.009 | 1.166 | 1.202 | 1.207 |
| Equity | 242 | 424 | 575 | 556 | 452 | 508 | 511 | 516 |
| Long-term debt | 0 | 0 | 1 | 3 | 10 | 9 | 0 | 0 |
| Short-term debt | 194 | 337 | 483 | 855 | 546 | 649 | 681 | 678 |
| Total debt | 194 | 337 | 484 | 858 | 557 | 658 | 682 | 678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.G.A Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Gianelli Andersson | Management | 0 companies |
| Karolina Nina Pavlovic Andersson | Chairman | 0 companies |
| Zelimir Cupic Pavlovic | Board of Directors | 0 companies |