| Revenue | DKK 2M | -66% |
| EBITDA | DKK -2M | -66% |
| Net profit | DKK -2,2M | -12% |
| Total assets | DKK 1,9M | -24% |
| Equity | DKK 0 | +100% |
| Employees | 28 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -279 | 1.297 | 225 | 3.017 | 6.022 | 2.031 |
| Staff expenses | -272 | -1.548 | -689 | -4.324 | -7.239 | -4.047 |
| EBITDA | -551 | -250 | -463 | -1.307 | -1.217 | -2.016 |
| Depreciation & amort. | -118 | -270 | -270 | -270 | -296 | -279 |
| EBIT | -669 | -521 | -733 | -1.577 | -1.513 | -2.295 |
| Net financials | 0 | -10 | -7 | -1 | -456 | -113 |
| Profit before tax | -669 | -531 | -740 | -1.578 | -1.968 | -2.408 |
| Tax | -0 | -85 | -339 | -342 | -5 | -207 |
| Net profit | -669 | -446 | -401 | -1.236 | -1.964 | -2.202 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 3.674 | 3.033 | 3.144 | 2.967 | 2.533 | 1.928 |
| Equity | -629 | -1.074 | -1.476 | -2.712 | -4.676 | 0 |
| Long-term debt | 3.549 | 3.755 | 4.483 | 4.685 | 5.028 | 0 |
| Short-term debt | 754 | 352 | 136 | 994 | 2.181 | 1.928 |
| Total debt | 4.303 | 4.107 | 4.619 | 5.679 | 7.208 | 1.928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SC Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOK CPH Group ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Murat Güngör | Chief Executive Officer | 0 companies |
| Shuang Chen | Management | 0 companies |