| Revenue | DKK 178K | -227% |
| EBITDA | DKK -333K | +50% |
| Net profit | DKK 2,7M | -49% |
| Total assets | DKK 58,5M | +3% |
| Equity | DKK 35,3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 108 | 64 | 115 | 224 | 215 | 202 | 234 | 207 | 328 | 474 | -140 | 178 |
| Staff expenses | -751 | -717 | -929 | -734 | -680 | -814 | -826 | -798 | -820 | -894 | -906 | -524 | -512 |
| EBITDA | -612 | -609 | -865 | -619 | -456 | -599 | -624 | -565 | -613 | -567 | -432 | -664 | -333 |
| Depreciation & amort. | -11 | -28 | -133 | -133 | -130 | -127 | -127 | -127 | -127 | -85 | -24 | -146 | -146 |
| EBIT | -623 | -637 | -998 | -752 | -586 | -726 | -751 | -692 | -739 | -651 | -456 | -810 | -479 |
| Net financials | 4.477 | 231 | 2.301 | 2.084 | -190 | 2.897 | -3.087 | 5.961 | 2.772 | 6.379 | -6.144 | 7.582 | 4.041 |
| Profit before tax | 3.854 | -406 | 1.303 | 1.332 | -776 | 2.171 | -3.838 | 5.269 | 2.032 | 5.728 | -6.632 | 6.717 | 3.562 |
| Tax | 1.021 | 56 | 545 | 481 | 25 | 615 | -548 | 1.402 | 718 | 1.454 | -1.234 | 1.369 | 856 |
| Net profit | 2.833 | -462 | 758 | 851 | -801 | 1.556 | -3.290 | 3.867 | 1.314 | 4.274 | -5.398 | 5.347 | 2.706 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.255 | 65.856 | 67.053 | 67.298 | 62.518 | 63.103 | 59.752 | 59.960 | 61.696 | 65.603 | 58.827 | 56.866 | 58.514 |
| Equity | 33.185 | 32.079 | 32.180 | 32.371 | 30.895 | 31.762 | 27.773 | 30.920 | 31.498 | 35.020 | 28.859 | 33.421 | 35.313 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 34.070 | 33.768 | 34.869 | 34.927 | 31.623 | 31.304 | 31.979 | 29.030 | 30.198 | 30.584 | 29.968 | 23.396 | 23.108 |
| Total debt | 34.070 | 33.768 | 34.869 | 34.927 | 31.623 | 31.304 | 31.979 | 29.030 | 30.198 | 30.584 | 29.968 | 23.396 | 23.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Audit | Audit | 1963 | — | — |
MF Management | Management | 1963 | — | — |
MS Management | Management | 2008 | — | — |
JF Management | Management | 1963 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1963 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 1963 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIF FUR HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Trærup | Audit | 0 companies |
| Mogens Fog | Management | 0 companies |
| Mildred Sloth Fog | Management | 0 companies |
| James Fog | Management | 0 companies |
| Christian Skov | Board of Directors | 0 companies |
| Egon Sehested Rasmussen | Board of Directors | 0 companies |
| Edith Marie Fog | Board of Directors | 0 companies |
| Jørgen de Coninck-Smith | Board of Directors | 0 companies |