| Revenue | DKK 2,3M | +3% |
| EBITDA | DKK 366K | +155% |
| Net profit | DKK -336K | +52% |
| Total assets | DKK 4,5M | -24% |
| Equity | DKK 1,4M | -19% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 127 | 65 | -343 | 1.494 | 2.192 | 2.253 |
| Staff expenses | -23 | -212 | -337 | -2.013 | -2.604 | -2.853 | -1.887 |
| EBITDA | 79 | -155 | -272 | -2.356 | -1.110 | -661 | 366 |
| Depreciation & amort. | -0 | -6 | -0 | -0 | -0 | -149 | -824 |
| EBIT | 79 | -161 | -272 | -2.356 | -1.110 | -810 | -458 |
| Net financials | -4 | 0 | -4 | -23 | -51 | -130 | -139 |
| Profit before tax | 83 | -161 | -276 | -2.379 | -1.161 | -940 | -597 |
| Tax | -0 | -0 | -0 | -349 | -429 | -243 | -261 |
| Net profit | 83 | -161 | -276 | -2.030 | -732 | -697 | -336 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 75 | 404 | 37 | 2.308 | 4.299 | 5.891 | 4.462 |
| Equity | -121 | 1 | -402 | 1.016 | 2.438 | 1.741 | 1.405 |
| Long-term debt | 0 | 0 | 381 | 881 | 1.474 | 2.862 | 1.985 |
| Short-term debt | 196 | 403 | 58 | 411 | 387 | 1.288 | 1.072 |
| Total debt | 196 | 403 | 438 | 1.292 | 1.861 | 4.150 | 3.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
JY | Deputy Chairman | 2020 | — | — |
| Chairman | 2021 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MaViMa II Aps | Company | 66.7% | 66.7% | 2024 |
MG Porsborg ApS | Company | 25.0% | 25.0% | 2024 |
| Individual | 20.0% | 20.0% | 2019 | |
GateHouse Igniter A/S | Company | 50.0% | 50.0% | 2022 |
Gatehouse A/S | Company | 50.0% | 50.0% | 2023 |
LEkdahl Holding ApS | Company | 20.0% | 20.0% | 2021 |
GATEHOUSE HOLDING A/S | Company | 50.0% | 50.0% | 2021 |
MARINVEST ApS | Company | 0.0% | 5.0% | 2019 |
EpHolding ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kenney Schmidt Christiansen | Chief Executive Officer | 0 companies |
| Mads Grøntved Porsborg | Chief Executive Officer | 0 companies |
| Laura Rosholm | Board of Directors | 0 companies |
| Ulrik Vachet Rasmussen | Chairman | 0 companies |
| Martin Askhøj Nørgaard | Board of Directors | 0 companies |
| Jens Yde | Deputy Chairman | 0 companies |
| Michael Bondo Andersen | Chairman | 0 companies |
| Maria Bruhn Dellgren | Deputy Chairman | 0 companies |
| Lasse Ekdahl | Deputy Chairman | 0 companies |
| Jacob Bro Christensen | Chairman | 0 companies |