| Revenue | DKK 602K | +82% |
| EBITDA | DKK 310K | +200% |
| Net profit | DKK -76K | +89% |
| Total assets | DKK 1,3M | -19% |
| Equity | DKK 395K | -16% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.073 | 2.246 | 721 | 330 | 602 |
| Staff expenses | -1.874 | -2.429 | -1.128 | -641 | -291 |
| EBITDA | -801 | -184 | -408 | -311 | 310 |
| Depreciation & amort. | -51 | -207 | -372 | -383 | -339 |
| EBIT | -851 | -391 | -780 | -694 | -29 |
| Net financials | -0 | -83 | -128 | -201 | -68 |
| Profit before tax | -852 | -473 | -908 | -896 | -96 |
| Tax | -232 | -96 | -197 | -196 | -20 |
| Net profit | -619 | -377 | -711 | -700 | -76 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.604 | 3.128 | 1.853 | 1.626 | 1.309 |
| Equity | 259 | -118 | -829 | 471 | 395 |
| Long-term debt | 130 | 132 | 135 | 139 | 144 |
| Short-term debt | 1.176 | 3.011 | 2.497 | 1.015 | 771 |
| Total debt | 1.306 | 3.143 | 2.632 | 1.155 | 914 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (3) | ||
LD Management | Management | 2021 – 2021 |
PM Chief Executive Officer | Chief Executive Officer | 2021 – 2023 |
PØ Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Damtoft Andersen | Management | 0 companies |
| Peder Mejlvang Nielsen | Chief Executive Officer | 0 companies |
| Maria Grøn | Chief Executive Officer | 0 companies |
| Preben Østergaard Kejser | Management | 0 companies |
| Johnny Vittrup | Board of Directors | 0 companies |
| Mads Peter Sørensen | Chairman | 0 companies |
| Marianne Nielsen | Board of Directors | 0 companies |
| Dennis Karlsen Thaarup | Board of Directors | 0 companies |