| Revenue | DKK 36,9M | +25% |
| EBITDA | DKK 27,7M | +38% |
| Net profit | DKK 18,7M | +35% |
| Total assets | DKK 73,7M | +17% |
| Equity | DKK 43M | +25% |
| Employees | 75 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.762 | 15.751 | 17.537 | 10.887 | 9.242 | 11.687 | 5.760 | 10.000 | 1.988 | 5.455 | 17.918 | 19.845 | 29.499 | 36.907 |
| Staff expenses | -24.405 | -22.929 | -20.831 | -22.643 | -24.647 | -27.164 | -29.581 | -33.505 | -31.495 | -29.584 | -32.832 | -31.916 | -34.046 | -38.951 |
| EBITDA | 2.002 | 2.821 | 2.119 | 6.676 | 4.088 | 4.695 | -530 | 2.962 | -5.395 | -317 | 11.478 | 13.539 | 20.065 | 27.660 |
| Depreciation & amort. | -2.222 | -2.110 | -2.340 | -1.574 | -2.655 | -3.002 | -3.794 | -3.854 | -3.118 | -3.624 | -3.647 | -3.070 | -2.403 | -3.728 |
| EBIT | -221 | 711 | -221 | 5.102 | 1.432 | 1.693 | -4.324 | -892 | -8.514 | -3.942 | 7.831 | 10.470 | 17.662 | 23.931 |
| Net financials | -14 | -182 | -26 | 124 | -87 | -78 | -246 | -373 | -542 | -624 | -331 | -286 | 8 | -65 |
| Profit before tax | -135 | 4.920 | 8.085 | 1.865 | 1.346 | 1.615 | -4.570 | -1.633 | -9.137 | -4.566 | 7.500 | 10.184 | 17.669 | 23.867 |
| Tax | 50 | 1.193 | 1.961 | 408 | 292 | 352 | -1.008 | -357 | -1.986 | -1.007 | 1.636 | 2.233 | 3.892 | 5.211 |
| Net profit | -185 | 3.727 | 6.125 | 1.457 | 1.053 | 1.263 | -3.562 | -1.276 | -7.152 | -3.559 | 5.864 | 7.951 | 13.778 | 18.656 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.677 | 32.740 | 31.441 | 36.441 | 38.447 | 39.520 | 34.318 | 37.530 | 41.545 | 49.202 | 40.234 | 49.427 | 62.820 | 73.667 |
| Equity | 15.202 | 18.929 | 23.053 | 19.510 | 16.563 | 16.326 | 11.764 | 10.487 | 7.336 | 7.777 | 13.641 | 21.592 | 34.369 | 43.025 |
| Long-term debt | 4.132 | 2.280 | 1.520 | 4.847 | 6.515 | 4.956 | 5.914 | 9.587 | 7.894 | 8.424 | 6.420 | 4.978 | 4.326 | 4.616 |
| Short-term debt | 8.826 | 11.070 | 6.595 | 11.805 | 14.953 | 17.620 | 16.338 | 17.249 | 26.315 | 33.002 | 19.882 | 22.579 | 22.615 | 24.091 |
| Total debt | 12.958 | 13.350 | 8.115 | 16.652 | 21.468 | 22.577 | 22.252 | 26.837 | 34.209 | 41.426 | 26.302 | 27.557 | 26.941 | 28.706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Chief Executive Officer | Chief Executive Officer | 1977 | — | — |
TV Management | Management | 2001 | — | — |
FN Management | Management | 1977 | — | — |
JW Management | Management | 2015 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Audit | 1977 | — | — | |
TR Chief Executive Officer | Chief Executive Officer | 1977 | — | — |
JT Management | Management | 2006 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGS Denmark Holding ApS | Company | 100.0% | 100.0% | 2026 |
Knudsen Plast Holding A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Arvai | Chief Executive Officer | 0 companies |
| Tom Vejby | Management | 0 companies |
| Freddie Nielsen | Management | 0 companies |
| Jørgen Wad Johansen | Management | 0 companies |
| Jens Kristian Pedersen | Chief Executive Officer | 0 companies |
| Preben Larsen, Spicer & Oppenheim,statsaut.revisorer | Audit | 0 companies |
| Torben Risgaard Strand | Chief Executive Officer | 0 companies |
| Jens Thor Hansen | Management | 0 companies |
| Jan Lehmann Hansen | Chief Executive Officer | 0 companies |
| Derek James Murphy | Board of Directors | 0 companies |
| Ulrik Overland | Chairman | 0 companies |
| Kim Aage Egegaard | Board of Directors | 0 companies |
| Michael Joseph Cummins | Board of Directors | 0 companies |
| Johannes Knudsen | Board of Directors | 0 companies |
| Allan Spork | Board of Directors | 0 companies |
| Christian Hamdrup Overland | Chairman | 0 companies |
| Hugo Steen Berthelsen | Board of Directors | 0 companies |
| Carsten Haagh Overland | Board of Directors | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |
| Kurt Erling Birk | Board of Directors | 0 companies |
| Paul Edward Manley | Chairman | 0 companies |
| Peter Hag Løvstad | Board of Directors | 0 companies |
| Ivan Vagner | Board of Directors | 0 companies |
| Carsten Neergaard-Nielsen | Board of Directors | 0 companies |