| Revenue | DKK -174K | -13% |
| EBITDA | DKK -344K | +54% |
| Net profit | DKK 1,3M | -81% |
| Total assets | DKK 53,8M | -3% |
| Equity | DKK 53,2M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 650 | 578 | -61 | -69 | -78 | -86 | -206 | -177 | -257 | -173 | -178 | -185 | -201 | -174 |
| Staff expenses | -0 | -0 | -0 | -3.945 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -553 | -170 |
| EBITDA | 650 | 578 | -61 | -4.014 | -78 | -86 | -206 | -177 | -257 | -173 | -178 | -195 | -754 | -344 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 650 | 578 | -61 | -4.014 | -78 | -86 | -206 | -177 | -257 | -173 | -178 | -195 | -754 | -344 |
| Net financials | 937 | 2.616 | 30.021 | 2.470 | -1.151 | 382 | 2.658 | 1.743 | 6.659 | 5.384 | -3.621 | 4.014 | 8.494 | 2.046 |
| Profit before tax | 1.587 | 2.969 | 29.960 | -1.544 | -1.229 | 296 | 2.451 | 1.566 | 6.402 | 5.211 | -3.799 | 3.819 | 7.740 | 1.702 |
| Tax | 215 | 174 | 142 | -0 | -2 | 394 | 207 | 377 | 203 | 1.165 | -841 | 816 | 717 | 385 |
| Net profit | 1.373 | 2.794 | 29.818 | -1.544 | -1.227 | -98 | 2.244 | 1.189 | 6.199 | 4.046 | -2.958 | 3.003 | 7.024 | 1.316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.147 | 27.931 | 55.603 | 55.108 | 53.643 | 48.547 | 50.242 | 51.560 | 57.921 | 59.648 | 52.073 | 51.865 | 55.625 | 53.771 |
| Equity | 23.438 | 25.733 | 53.551 | 51.857 | 50.630 | 48.532 | 50.226 | 51.415 | 57.614 | 58.660 | 52.063 | 51.647 | 54.971 | 53.217 |
| Long-term debt | 5.200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316 |
| Short-term debt | 2.508 | 2.198 | 2.052 | 3.251 | 3.013 | 16 | 16 | 144 | 307 | 988 | 10 | 218 | 654 | 238 |
| Total debt | 7.708 | 2.198 | 2.052 | 3.251 | 3.013 | 16 | 16 | 144 | 307 | 988 | 10 | 218 | 654 | 554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Martin From | Management | 0 companies |