| Revenue | DKK 1,3M | -32% |
| EBITDA | DKK -615K | -701% |
| Net profit | DKK -569K | -126% |
| Total assets | DKK 763K | +21% |
| Equity | DKK -5,7M | -11% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.497 | 1.735 | 2.323 | 1.347 | 1.105 | 1.844 | 1.258 |
| Staff expenses | -2.358 | -2.072 | -1.838 | -2.341 | -2.193 | -1.920 | -1.873 |
| EBITDA | -861 | -337 | 485 | -994 | -1.089 | -77 | -615 |
| Depreciation & amort. | -559 | -567 | -485 | -485 | -455 | -26 | -0 |
| EBIT | -1.420 | -904 | -0 | -1.479 | -1.544 | -103 | -615 |
| Net financials | -147 | -151 | -110 | -119 | -210 | -206 | -122 |
| Profit before tax | -1.567 | -1.055 | -111 | -1.598 | -1.755 | -309 | -738 |
| Tax | -342 | -172 | 49 | -352 | -382 | -57 | -169 |
| Net profit | -1.224 | -883 | -159 | -1.247 | -1.373 | -252 | -569 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.997 | 2.317 | 1.827 | 1.091 | 1.020 | 632 | 763 |
| Equity | -1.174 | -2.057 | -2.216 | -3.463 | -4.836 | -5.087 | -5.656 |
| Long-term debt | 3.240 | 3.497 | 2.611 | 3.360 | 4.954 | 5.241 | 5.751 |
| Short-term debt | 931 | 877 | 1.392 | 1.194 | 901 | 479 | 668 |
| Total debt | 4.171 | 4.374 | 4.003 | 4.554 | 5.855 | 5.720 | 6.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARINA Á 1959 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michal Gustafson | Management | 0 companies |