| Revenue | DKK 452K | -58% |
| EBITDA | DKK -1M | -1% |
| Net profit | DKK 9,7M | +8% |
| Total assets | DKK 118,1M | -20% |
| Equity | DKK 99,9M | -23% |
| Employees | 2 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 8 | 8 | -10 | -10 | 63.306 | 61.503 | 53.199 | -13 | — | 801 | 763 | 722 | 1.069 | 452 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43.999 | -46.210 | -47.202 | -0 | -337 | -1.327 | -1.109 | -1.050 | -617 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 1.961 | 8 | 8.159 | -10 | 19.307 | 15.293 | -753 | -13 | -561 | -919 | -878 | -1.260 | -994 | -1.007 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8.168 | -0 | -8.376 | -11.963 | -6.922 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 1.961 | 8 | -10 | -10 | 10.930 | 3.330 | -7.675 | -13 | -561 | -919 | -878 | -1.260 | -994 | -1.007 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.054 | -8.813 | 7.328 | 7.522 | -1.750 | 783 | -247 | 2.087 | -562 | 11.760 | 15.966 | 14.636 | 9.835 | 10.559 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | -2.092 | -5.141 | 7.319 | 7.512 | 9.180 | 4.113 | -7.922 | 2.073 | -1.123 | 10.841 | 15.088 | 13.377 | 8.841 | 9.552 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 68 | -197 | -200 | -235 | 1.790 | 791 | -2.118 | -219 | -653 | 466 | -98 | -377 | -118 | -106 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | -2.161 | -4.944 | 7.518 | 7.747 | 5.808 | 3.232 | -5.804 | 2.292 | -471 | 10.374 | 15.186 | 13.754 | 8.959 | 9.658 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.975 | 66.722 | 87.376 | 92.007 | 224.418 | 221.552 | 189.107 | 83.513 | 100.584 | 111.338 | 128.215 | 132.895 | 148.296 | 118.135 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 17.041 | 21.746 | 28.864 | 36.111 | 39.919 | 43.151 | 50.712 | 40.247 | 84.572 | 94.946 | 109.132 | 121.385 | 128.944 | 99.914 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.764 | 25.860 | 22.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.934 | -44.976 | 58.512 | 55.896 | 125.703 | 124.681 | 103.157 | 43.266 | 16.012 | 16.393 | 19.083 | 11.509 | 17.788 | 17.446 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.934 | -44.976 | 58.512 | 55.896 | 155.467 | 150.540 | 126.018 | 43.266 | 16.012 | 16.393 | 19.083 | 11.509 | 17.788 | 17.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIFA INVEST ApS | Company | 20.0% | 100.0% | 2025 |
Studio Marianne Nielsen ApS | Company | 15.0% | 0.0% | 2025 |
MAJBRITTS MX4 ApS | Company | 15.0% | 0.0% | 2025 |
METTES MX4 ApS | Company | 15.0% | 0.0% | 2025 |
MIFA Holding ApS | Company | 15.0% | 0.0% | 2025 |
MONAS MX4 ApS | Company | 15.0% | 0.0% | 2025 |
MIFA Gruppen ApS | Company | 25.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Nielsen | Management | 0 companies |