| Revenue | DKK 15,4M | +29% |
| EBITDA | DKK 2,9M | -13% |
| Net profit | DKK 1,9M | -19% |
| Total assets | DKK 10,9M | +5% |
| Equity | DKK 4,1M | +10% |
| Employees | 33 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 4.592 | 9.620 | 11.947 | 15.372 |
| Staff expenses | -4.001 | -7.913 | -8.628 | -12.481 |
| EBITDA | 591 | 1.708 | 3.319 | 2.892 |
| Depreciation & amort. | -42 | -51 | -303 | -448 |
| EBIT | 549 | 1.657 | 3.016 | 2.444 |
| Net financials | -37 | -67 | -38 | -44 |
| Profit before tax | 511 | 1.589 | 2.978 | 2.399 |
| Tax | 118 | 350 | 668 | 539 |
| Net profit | 393 | 1.239 | 2.311 | 1.860 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 7.228 | 7.566 | 10.338 | 10.891 |
| Equity | 1.193 | 2.032 | 3.743 | 4.103 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 6.031 | 5.498 | 6.561 | 6.720 |
| Total debt | 6.031 | 5.498 | 6.561 | 6.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grenaae Invest Holding ApS | Company | 50.0% | 50.0% | 2021 |
M. Troels-Smith Holding ApS | Company | 25.0% | 25.0% | 2020 |
Solzen holding ApS | Company | 10.0% | 10.0% | 2021 |
LP Holding Kolding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Grenaae Pettersson | Chief Executive Officer | 0 companies |
| Steen Olsen | Board of Directors | 0 companies |
| Marc Daniel Troels-Smith | Chairman | 0 companies |
| Per Lynge Østerkjerhuus | Board of Directors | 0 companies |