| Revenue | DKK 16,5M | +3% |
| EBITDA | DKK 8,6M | +6% |
| Net profit | DKK 6,7M | +5% |
| Total assets | DKK 23,4M | +1% |
| Equity | DKK 19,8M | +16% |
| Employees | 57 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.044 | 3.787 | 4.631 | 3.335 | 3.631 | 4.041 | 4.682 | 4.649 | 5.157 | 7.782 | 12.438 | 14.941 | 16.122 | 16.549 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.353 | 1.720 | 2.158 | 497 | 1.120 | 1.305 | 1.347 | 1.652 | 1.721 | 3.436 | 6.566 | 7.451 | 8.084 | 8.584 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.353 | 1.720 | 2.158 | 497 | 1.120 | 1.305 | 1.347 | 1.652 | 1.721 | 3.436 | 6.566 | 7.451 | 8.084 | 8.584 |
| Net financials | -817 | -541 | -498 | -165 | -172 | -135 | -32 | -54 | -56 | -21 | 30 | 117 | 193 | 75 |
| Profit before tax | 536 | 1.179 | 1.659 | 333 | 948 | 1.169 | 1.315 | 1.598 | 1.665 | 3.415 | 6.596 | 7.569 | 8.277 | 8.659 |
| Tax | 165 | 268 | 284 | 99 | 211 | 265 | 297 | 365 | 374 | 758 | 1.465 | 1.680 | 1.832 | 1.923 |
| Net profit | 371 | 911 | 1.376 | 233 | 737 | 905 | 1.017 | 1.233 | 1.291 | 2.657 | 5.131 | 5.888 | 6.445 | 6.736 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.132 | 12.976 | 10.464 | 7.758 | 8.564 | 7.842 | 7.286 | 8.824 | 11.297 | 14.831 | 19.223 | 20.979 | 23.179 | 23.410 |
| Equity | 1.268 | 2.180 | 2.705 | 2.502 | 3.039 | 3.244 | 3.361 | 1.794 | 3.085 | 4.441 | 9.572 | 13.661 | 17.106 | 19.841 |
| Long-term debt | 3.491 | 2.979 | 2.185 | 1.696 | 903 | 613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.258 | 7.469 | 5.439 | 3.427 | 4.497 | 3.860 | 3.893 | 6.986 | 8.185 | 10.314 | 9.650 | 7.318 | 6.073 | 3.569 |
| Total debt | 12.749 | 10.448 | 7.623 | 5.123 | 5.399 | 4.473 | 3.893 | 6.986 | 8.185 | 10.314 | 9.650 | 7.318 | 6.073 | 3.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
MF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
VC Founder | Founder | 1989 | — | — |
AC Founder | Founder | 1989 | — | — |
CB Founder | Founder | 1989 | — | — |
AN Management | Management | 1989 | — | — |
OB Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MFM HOLDING HERNING ApS | Company | 100.0% | 100.0% | 2021 |
Uni-El Holding ApS | Company | 100.0% | 100.0% | 2015 |
AKSEL GRAVERSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Morten Frank Mogensen | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Charlotte Biil | Founder | 0 companies |
| Aksel Nørgaard Graversen | Management | 0 companies |
| Ole Bækby Olesen | Audit | 0 companies |
| Harry Wittendorff Lorentsen | Board of Directors | 0 companies |
| Niels Jørgen Lodahl | Chairman | 0 companies |
| Kim Mariegaard Bøgh | Board of Directors | 0 companies |
| Frede Nørgaard Gravesen | Board of Directors | 0 companies |
| Bent Rasmussen | Board of Directors | 0 companies |
| Carl Frank Mogensen | Board of Directors | 0 companies |
| Torben Wittendorff Lorentsen | Board of Directors | 0 companies |
| Kirsten Kragelund | Board of Directors | 0 companies |
| Niels Kristian Nielsen | Board of Directors | 0 companies |
| Lars Thiesen | Board of Directors | 0 companies |