| Revenue | DKK 6,5M | -27% |
| EBITDA | DKK 153K | +836% |
| Net profit | DKK 158K | +881% |
| Total assets | DKK 2,3M | -22% |
| Equity | DKK 769K | -16% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.107 | 7.582 | 6.031 | 3.928 | 2.616 | 5.198 | 3.571 | 1.447 | 7.206 | 11.167 | 9.155 | 8.958 | 6.535 |
| Staff expenses | -4.935 | -5.852 | -5.874 | -4.464 | -4.058 | -3.711 | -4.537 | -1.832 | -587 | -2.493 | -1.850 | -1.820 | -1.321 |
| EBITDA | 172 | 1.730 | 157 | -536 | -1.442 | 1.487 | -966 | -385 | 1.510 | 185 | 355 | -21 | 153 |
| Depreciation & amort. | -29 | -19 | -25 | -58 | -95 | -90 | -78 | -40 | -5 | -5 | -5 | -5 | -5 |
| EBIT | 143 | 1.711 | 132 | -595 | -1.537 | 1.397 | -1.043 | -425 | 1.505 | 180 | 350 | -26 | 148 |
| Net financials | 6 | -4 | 5 | -18 | -53 | -44 | -25 | -63 | -14 | -24 | -14 | 6 | 10 |
| Profit before tax | 149 | 1.707 | 137 | -612 | -1.590 | 1.353 | -1.069 | -488 | 1.491 | 156 | 336 | -20 | 159 |
| Tax | 38 | 432 | 38 | -45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | 110 | 1.276 | 99 | -567 | -1.590 | 1.353 | -1.069 | -488 | 1.491 | 156 | 336 | -20 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.171 | 3.836 | 2.703 | 2.503 | 1.715 | 3.411 | 1.377 | 1.733 | 3.781 | 3.756 | 3.129 | 2.974 | 2.320 |
| Equity | 924 | 1.400 | 1.499 | 932 | -658 | 695 | -564 | -1.051 | 440 | 595 | 931 | 911 | 769 |
| Long-term debt | 0 | 0 | 57 | 0 | 0 | 0 | 574 | 581 | 601 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.247 | 2.429 | 1.103 | 1.571 | 2.374 | 2.715 | 1.367 | 2.204 | 2.740 | 3.161 | 2.197 | 2.062 | 1.551 |
| Total debt | 1.247 | 2.429 | 1.159 | 1.571 | 2.374 | 2.715 | 1.941 | 2.784 | 3.341 | 3.161 | 2.197 | 2.062 | 1.551 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MF INTERNATIONAL HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
RAAID Consulting IVS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Funder | Management | 0 companies |
| Anders Raaberg Funder | Board of Directors | 0 companies |
| Anette Langgaard Jacobsen | Board of Directors | 0 companies |
| Jørgen Brask | Chairman | 0 companies |
| Jørgen Cosmus | Chairman | 0 companies |
| Niels Olaf Ahrengot | Board of Directors | 0 companies |
| Lars Seier Pedersen | Board of Directors | 0 companies |
| Annemette Raaberg | Chairman | 0 companies |
| Henrik Gustav Wendler | Board of Directors | 0 companies |
| Erik Lorenzen | Board of Directors | 0 companies |
| Gert Vinhardt Josephsen | Board of Directors | 0 companies |
| Randi Pia Schwartz Hauerberg | Chairman | 0 companies |
| Palle Viby Mogensen | Chairman | 0 companies |
| John Thesmer | Board of Directors | 0 companies |