| Revenue | DKK 20M | +36% |
| EBITDA | DKK 5,8M | -13% |
| Net profit | DKK 4,2M | -12% |
| Total assets | DKK 11,8M | -18% |
| Equity | DKK 8,9M | -17% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.017 | 15.840 | 5.273 | 14.691 | 20.024 |
| Staff expenses | -4.627 | -9.535 | -4.968 | -8.038 | -14.208 |
| EBITDA | 8.390 | 6.304 | 305 | 6.653 | 5.815 |
| Depreciation & amort. | -397 | -450 | -580 | -599 | -604 |
| EBIT | 7.993 | 5.855 | -275 | 6.054 | 5.211 |
| Net financials | 538 | -700 | 295 | 45 | 143 |
| Profit before tax | 8.531 | 5.155 | 20 | 6.099 | 5.354 |
| Tax | 1.880 | 1.140 | 7 | 1.346 | 1.179 |
| Net profit | 6.652 | 4.015 | 12 | 4.753 | 4.175 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.392 | 14.273 | 7.005 | 14.332 | 11.808 |
| Equity | 11.905 | 8.920 | 5.932 | 10.685 | 8.860 |
| Long-term debt | 229 | 187 | 138 | 95 | 40 |
| Short-term debt | 4.973 | 4.939 | 780 | 3.477 | 2.908 |
| Total debt | 5.201 | 5.127 | 918 | 3.572 | 2.948 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mie Gaarre Sundby | Management | 0 companies |
| Kasper Sundby | Chairman | 0 companies |
| Henrik Sundby Jensen | Board of Directors | 0 companies |