| Revenue | DKK 164K | +56% |
| EBITDA | DKK 164K | +56% |
| Net profit | DKK -206K | -176% |
| Total assets | DKK 3,9M | -6% |
| Equity | DKK 3,8M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 199 | 185 | 220 | 221 | 221 | 234 | 218 | 214 | 228 | 228 | 224 | 105 | 164 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 199 | 185 | 220 | 221 | 221 | 234 | 218 | 214 | 228 | 228 | 224 | 105 | 164 |
| Depreciation & amort. | -406 | -372 | -375 | -365 | -352 | -330 | -309 | -307 | -293 | -292 | -145 | -141 | -116 |
| EBIT | -207 | -187 | -155 | -144 | -131 | -96 | -91 | -93 | -65 | -64 | 79 | -36 | 47 |
| Net financials | -1.262 | -265 | -437 | 0 | 79 | 288 | 95 | -257 | -37 | 372 | -108 | 302 | -240 |
| Profit before tax | -1.424 | -452 | -593 | -144 | -52 | 192 | 4 | -350 | -103 | 307 | -29 | 267 | -193 |
| Tax | 23 | -106 | -21 | -32 | -28 | -22 | -20 | -21 | -13 | -13 | 19 | -6 | 13 |
| Net profit | -1.447 | -345 | -572 | -111 | -24 | 214 | 24 | -329 | -90 | 320 | -48 | 273 | -206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.941 | 7.231 | 6.439 | 6.026 | 5.704 | 5.626 | 5.445 | 4.658 | 4.349 | 4.427 | 3.985 | 4.159 | 3.923 |
| Equity | 4.948 | 4.603 | 4.032 | 3.920 | 3.896 | 4.110 | 4.081 | 3.698 | 3.608 | 3.928 | 3.823 | 4.096 | 3.829 |
| Long-term debt | 2.060 | 1.835 | 1.608 | 1.380 | 1.152 | 923 | 694 | 463 | 232 | 0 | 0 | 0 | 0 |
| Short-term debt | 286 | 252 | 324 | 323 | 323 | 329 | 438 | 330 | 399 | 451 | 144 | 64 | 94 |
| Total debt | 2.346 | 2.087 | 1.932 | 1.703 | 1.475 | 1.252 | 1.131 | 793 | 630 | 451 | 144 | 64 | 94 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 1992 | — | — |
RF Founder | Founder | 1992 | — | — |
EB Founder | Founder | 1992 | — | — |
FE Founder | Founder | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Frank Jungersen | Founder | 0 companies |
| Rikke Frank Jensen | Founder | 0 companies |
| Esther Brammer Jensen | Founder | 0 companies |
| Frank Erik Jensen | Founder | 0 companies |
| Frederik Frank Jensen | Chairman | 0 companies |
| Tine Sørensen | Board of Directors | 0 companies |