| Revenue | DKK 6,8M | +10% |
| EBITDA | DKK 3,8M | +13% |
| Net profit | DKK 2,2M | +12% |
| Total assets | DKK 38,4M | +4% |
| Equity | DKK 11,3M | +6% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.965 | 7.276 | 8.188 | 6.246 | 7.566 | 4.059 | 2.435 | 3.198 | 3.581 | 3.957 | 2.660 | 4.290 | 6.188 | 6.786 |
| Staff expenses | -3.724 | -4.524 | -3.687 | -3.259 | -3.106 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.241 | 2.753 | 4.501 | 2.987 | 4.267 | 1.639 | 412 | 1.083 | 1.561 | 1.959 | 415 | 1.624 | 3.383 | 3.806 |
| Depreciation & amort. | -3.121 | -2.488 | -2.752 | -2.595 | -2.524 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.120 | 265 | 1.749 | 392 | 1.743 | 1.639 | 412 | 1.083 | 1.561 | 1.959 | 415 | 1.624 | 3.383 | 3.806 |
| Net financials | -115 | -99 | -285 | -288 | -249 | -345 | -225 | -253 | -282 | -270 | -360 | -791 | -903 | -1.017 |
| Profit before tax | 2.005 | 165 | 1.465 | 103 | 1.494 | 1.293 | 187 | 830 | 1.279 | 1.689 | 55 | 833 | 2.480 | 2.789 |
| Tax | 517 | 38 | 176 | -25 | 315 | 285 | 33 | 186 | 283 | 373 | 16 | 209 | 547 | 621 |
| Net profit | 1.488 | 127 | 1.289 | 129 | 1.179 | 1.009 | 154 | 644 | 996 | 1.316 | 39 | 624 | 1.933 | 2.168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.500 | 19.071 | 18.747 | 18.130 | 16.348 | 25.028 | 27.554 | 29.900 | 26.449 | 30.020 | 31.176 | 35.741 | 36.739 | 38.351 |
| Equity | 9.625 | 8.677 | 9.366 | 9.195 | 10.374 | 11.383 | 11.537 | 12.181 | 8.677 | 9.993 | 10.032 | 10.656 | 10.588 | 11.256 |
| Long-term debt | 671 | 0 | 999 | 329 | 0 | 8.272 | 9.711 | 11.230 | 10.322 | 9.785 | 9.970 | 16.733 | 16.500 | 18.164 |
| Short-term debt | 5.693 | 8.845 | 6.917 | 7.214 | 4.358 | 4.000 | 4.934 | 4.950 | 6.320 | 8.981 | 9.669 | 7.177 | 8.503 | 8.127 |
| Total debt | 6.364 | 8.845 | 7.916 | 7.543 | 4.358 | 12.272 | 14.644 | 16.180 | 16.641 | 18.766 | 19.639 | 23.909 | 25.003 | 26.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
| Audit | 1996 | — | — | |
HE Audit | Audit | 2003 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BG Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIS Group ApS | Company | 66.7% | 66.7% | 2024 |
Ole-Kurth Toft Holding ApS | Company | 25.0% | 25.0% | 2020 |
MIS RECYCLING A/S | Company | 66.7% | 66.7% | 2020 |
GISSEL HOLDING BRØRUP ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Revisionsfirmaet Kaj Olsen Statsaut. revisorer | Audit | 0 companies |
| Henrik Esmann | Audit | 0 companies |
| Martin Henriksen | Chief Executive Officer | 0 companies |
| Bent Gissel | Management | 0 companies |
| Else Margrethe Gissel | Chairman | 0 companies |
| Jens Lundgaard | Chairman | 0 companies |
| Henrik Bay Hvid | Board of Directors | 0 companies |
| Harry Haahr Christensen | Board of Directors | 0 companies |
| Ole-Kurth Toft | Board of Directors | 0 companies |
| Anders Kargo | Board of Directors | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Susanne Gissel | Board of Directors | 0 companies |
| Ove Vilhelm Jeppe Jørgensen | Board of Directors | 0 companies |
| Jens-Ove Mortensen | Board of Directors | 0 companies |
| Oluf Gissel | Board of Directors | 0 companies |