| Revenue | DKK 5,1M | -3% |
| EBITDA | DKK 1,1M | +17% |
| Net profit | DKK 667K | -9% |
| Total assets | DKK 6M | +1% |
| Equity | DKK 4,1M | +2% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.239 | 4.758 | 5.015 | 5.309 | 5.145 |
| Staff expenses | -1.130 | -2.314 | -3.527 | -4.354 | -4.016 |
| EBITDA | 1.109 | 2.444 | 1.488 | 955 | 1.119 |
| Depreciation & amort. | -74 | -100 | -196 | -288 | -477 |
| EBIT | 1.035 | 2.344 | 1.292 | 667 | 642 |
| Net financials | 19 | 259 | -775 | 276 | 198 |
| Profit before tax | 1.053 | 2.603 | 517 | 943 | 840 |
| Tax | 232 | 571 | 114 | 211 | 173 |
| Net profit | 821 | 2.033 | 403 | 732 | 667 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.020 | 4.748 | 3.991 | 5.972 | 6.016 |
| Equity | 861 | 2.894 | 3.297 | 4.029 | 4.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.136 | 1.824 | 653 | 1.890 | 1.849 |
| Total debt | 1.136 | 1.824 | 653 | 1.890 | 1.849 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gregersen | Management | 0 companies |
| Helle Ålkjær Skifter | Chairman | 0 companies |