| Revenue | DKK 2,2M | +8% |
| EBITDA | DKK 719K | +29% |
| Net profit | DKK 520K | +36% |
| Total assets | DKK 3,2M | -2% |
| Equity | DKK 1,5M | +52% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.009 | 1.337 | 1.507 | 1.244 | 1.730 | 1.991 | 2.157 |
| Staff expenses | -676 | -1.056 | -1.000 | -911 | -1.312 | -1.435 | -1.439 |
| EBITDA | 334 | 281 | 507 | 333 | 417 | 556 | 719 |
| Depreciation & amort. | -23 | -37 | -37 | -50 | -50 | -57 | -68 |
| EBIT | 310 | 244 | 469 | 282 | 367 | 499 | 651 |
| Net financials | -2 | -4 | -6 | -13 | -19 | -14 | 16 |
| Profit before tax | 308 | 240 | 463 | 270 | 348 | 485 | 667 |
| Tax | 68 | 53 | 102 | 61 | 77 | 104 | 147 |
| Net profit | 240 | 186 | 361 | 209 | 270 | 381 | 520 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 809 | 975 | 1.163 | 2.173 | 3.172 | 3.248 | 3.193 |
| Equity | 290 | 277 | 438 | 346 | 617 | 998 | 1.517 |
| Long-term debt | 63 | 97 | 174 | 64 | 82 | 95 | 150 |
| Short-term debt | 450 | 596 | 549 | 1.763 | 2.473 | 2.152 | 1.526 |
| Total debt | 513 | 693 | 723 | 1.827 | 2.555 | 2.247 | 1.675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MVO-Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Grundtvig Vinter | Management | 0 companies |