| Revenue | DKK 15,5M | -10% |
| EBITDA | DKK 2,1M | -27% |
| Net profit | DKK 1,2M | -36% |
| Total assets | DKK 10,6M | -19% |
| Equity | DKK 5,7M | -12% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.037 | 10.749 | 10.658 | 13.113 | 16.160 | 10.725 | 15.107 | 16.567 | 15.195 | 16.637 | 18.419 | 17.070 | 17.230 | 15.458 |
| Staff expenses | -7.633 | -8.943 | -8.546 | -10.430 | -11.508 | -8.190 | -11.557 | -12.683 | -11.886 | -13.176 | -13.793 | -12.455 | -14.326 | -13.341 |
| EBITDA | 1.404 | 1.806 | 2.111 | 2.683 | 4.652 | 2.534 | 3.550 | 3.884 | 3.308 | 3.462 | 4.626 | 3.750 | 2.904 | 2.116 |
| Depreciation & amort. | 124 | 251 | 439 | 542 | 575 | -526 | -511 | -666 | -659 | -589 | -513 | -396 | -387 | -447 |
| EBIT | 1.280 | 1.554 | 1.672 | 2.141 | 4.077 | 2.009 | 3.039 | 3.218 | 2.650 | 2.873 | 4.113 | 3.354 | 2.518 | 1.669 |
| Net financials | 25 | 30 | -104 | -150 | -145 | -133 | -131 | -128 | -128 | -135 | -142 | -76 | -83 | -127 |
| Profit before tax | 1.305 | 1.584 | 1.568 | 1.991 | 3.932 | 1.876 | 2.908 | 3.090 | 2.522 | 2.738 | 3.972 | 3.278 | 2.435 | 1.542 |
| Tax | 329 | 367 | 400 | 457 | 873 | 430 | 641 | 683 | 557 | 605 | 874 | 677 | 551 | 341 |
| Net profit | 976 | 1.217 | 1.168 | 1.533 | 3.059 | 1.446 | 2.267 | 2.407 | 1.965 | 2.134 | 3.097 | 2.601 | 1.884 | 1.201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.240 | 11.692 | 10.937 | 10.138 | 12.335 | 10.050 | 15.544 | 14.465 | 16.856 | 14.818 | 14.139 | 15.654 | 13.042 | 10.570 |
| Equity | 3.690 | 3.207 | 3.175 | 3.609 | 5.068 | 4.514 | 5.981 | 6.388 | 5.953 | 6.087 | 7.184 | 7.971 | 6.454 | 5.655 |
| Long-term debt | 929 | 1.325 | 1.470 | 1.252 | 1.226 | 1.037 | 729 | 1.481 | 2.016 | 826 | 325 | 243 | 647 | 799 |
| Short-term debt | 3.180 | 6.546 | 5.649 | 4.571 | 5.623 | 4.110 | 7.713 | 4.980 | 8.275 | 6.690 | 5.520 | 6.490 | 5.098 | 3.485 |
| Total debt | 4.109 | 7.870 | 7.118 | 5.823 | 6.849 | 5.147 | 8.442 | 6.461 | 10.290 | 7.516 | 5.845 | 6.733 | 5.745 | 4.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2026 | — | — |
FA Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORSTEN STORGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
Mikael F. A. ApS | Company | 33.3% | 33.3% | 2025 |
FAC HOLDING FREDERIKSHAVN ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Frydkjær Andersen | Management | 0 companies |
| Finn Agergaard Christensen | Founder | 0 companies |
| Charles Agergaard Christensen | Board of Directors | 0 companies |
| Torsten Storgaard | Chairman | 0 companies |
| Carina Helene Hyttel | Chairman | 0 companies |
| Brian Anderson | Board of Directors | 0 companies |