| Revenue | DKK -25K | -38% |
| EBITDA | DKK -25K | +38% |
| Net profit | DKK -24K | +29% |
| Total assets | DKK 236K | -13% |
| Equity | DKK -2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 481 | 804 | 389 | 497 | 259 | 26 | 75 | -13 | 67 | -2 | 58 | -40 | -25 |
| Staff expenses | -418 | -965 | -465 | -403 | -187 | -162 | -65 | -6 | -6 | -0 | -0 | -0 | -0 |
| EBITDA | 63 | 285 | -76 | 94 | 72 | -136 | 10 | -18 | 61 | -2 | 58 | -40 | -25 |
| Depreciation & amort. | 527 | 223 | -155 | -201 | -173 | -34 | -32 | -7 | -10 | -82 | -7 | -7 | -6 |
| EBIT | -464 | 62 | -231 | -108 | -101 | -170 | -22 | -25 | 52 | -84 | 51 | -47 | -31 |
| Net financials | -265 | -254 | -136 | -114 | -130 | -52 | -12 | -1 | -1 | -2 | -1 | 3 | 0 |
| Profit before tax | -729 | -192 | -367 | -222 | -231 | -222 | -34 | -26 | 51 | -85 | 49 | -44 | -31 |
| Tax | 181 | -54 | -99 | -70 | -45 | -80 | -5 | -6 | 12 | -16 | 8 | -10 | -6 |
| Net profit | -1.741 | -139 | -267 | -152 | -186 | -141 | -28 | -21 | 39 | -70 | 41 | -34 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.845 | 3.598 | 3.391 | 3.104 | 3.013 | 890 | 340 | 308 | 348 | 271 | 374 | 273 | 236 |
| Equity | -1.028 | -1.167 | -1.434 | -1.586 | -1.772 | -1.913 | -1.942 | -1.962 | -1.923 | -1.993 | -1.952 | -1.986 | -2.010 |
| Long-term debt | 2.985 | 2.902 | 1.900 | 1.900 | 1.921 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 |
| Short-term debt | 1.380 | 1.408 | 2.570 | 2.504 | 2.624 | 2.504 | 1.981 | 1.965 | 1.972 | 1.964 | 2.025 | 1.959 | 1.946 |
| Total debt | 4.365 | 4.310 | 4.470 | 4.404 | 4.545 | 2.804 | 2.281 | 2.265 | 2.272 | 2.264 | 2.325 | 2.259 | 2.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 1999 | — | — |
LG Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Fisker | Founder | 0 companies |
| Lars Grøngaard | Management | 0 companies |