| Revenue | DKK 782K | -9% |
| EBITDA | DKK 782K | +53% |
| Net profit | DKK 480K | +207% |
| Total assets | DKK 2,8M | -60% |
| Equity | DKK 1,8M | -70% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.321 | 1.400 | 1.043 | 1.055 | 1.963 | 1.125 | 1.268 | 798 | 792 | 699 | 1.419 | 710 | 856 | 782 |
| Staff expenses | -388 | -401 | -408 | -411 | -411 | -411 | -411 | -335 | -385 | -406 | -407 | -401 | -346 | -0 |
| EBITDA | 676 | 670 | 635 | 644 | 1.281 | 680 | 857 | 417 | 408 | 292 | 1.012 | 309 | 511 | 782 |
| Depreciation & amort. | -459 | -477 | -478 | -680 | -665 | -358 | -352 | -390 | -406 | -468 | -362 | -382 | -308 | -167 |
| EBIT | 217 | 193 | 157 | -36 | 616 | 322 | 505 | 27 | 2 | -176 | 650 | -72 | 202 | 614 |
| Net financials | -271 | -198 | -187 | -236 | -319 | -226 | -218 | -233 | -253 | -11 | -31 | -1 | -2 | 1 |
| Profit before tax | -27 | -5 | -30 | -271 | 296 | 96 | 287 | -206 | -251 | -187 | 619 | -74 | 201 | 615 |
| Tax | 14 | -6 | -14 | -50 | -16 | 34 | 63 | 471 | -55 | -33 | 62 | -12 | 45 | 135 |
| Net profit | -40 | 2 | -17 | -221 | 312 | 62 | 224 | -677 | -196 | -154 | 556 | -62 | 156 | 480 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.895 | 8.082 | 7.460 | 9.471 | 7.855 | 6.937 | 6.426 | 7.019 | 6.436 | 6.254 | 6.856 | 6.787 | 6.999 | 2.793 |
| Equity | 489 | 491 | 474 | 253 | 565 | 628 | 852 | 174 | 344 | 5.490 | 6.047 | 5.985 | 6.141 | 1.841 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.241 | 7.479 | 6.940 | 9.218 | 7.289 | 6.309 | 5.574 | 6.376 | 6.013 | 717 | 701 | 705 | 765 | 848 |
| Total debt | 7.241 | 7.479 | 6.940 | 9.218 | 7.289 | 6.309 | 5.574 | 6.376 | 6.013 | 717 | 701 | 705 | 765 | 848 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOMACH Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Flindt Prytz Christensen | Chief Executive Officer | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |