| Revenue | — | — |
| EBITDA | DKK -20K | -18% |
| Net profit | DKK 1,9M | -85% |
| Total assets | DKK 43,4M | -5% |
| Equity | DKK 42,7M | -5% |
| Employees | — | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | -33 | -38 | -49 | -37 | -33 | -35 | -36 | -47 | -36 | -25 | -20 | -17 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | -33 | -38 | -49 | -37 | -33 | -35 | -36 | -47 | -36 | -25 | -20 | -17 | -20 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -887 | 437 | -5.409 | -27 | 1.938 | 6.339 | 9.498 | 6.816 | 7.362 | 10.035 | 17.085 | 12.372 | 1.902 |
| Profit before tax | — | — | — | — | — | — | — | — | — | -920 | 399 | -5.457 | -64 | 1.905 | 6.304 | 9.462 | 6.769 | 7.326 | 10.010 | 17.065 | 12.355 | 1.882 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -255 | -227 | -250 | -212 | -172 | -201 | 973 | -747 | 97 | -15 | -19 | -24 | -9 |
| Net profit | — | — | — | — | — | — | — | — | — | -665 | 626 | -5.207 | 148 | 2.077 | 6.505 | 8.489 | 7.516 | 7.229 | 10.025 | 17.084 | 12.379 | 1.891 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.414 | 22.728 | 17.117 | 16.569 | 18.318 | 25.425 | 26.780 | 26.812 | 16.534 | 24.899 | 39.732 | 45.813 | 43.444 |
| Equity | — | — | — | — | — | — | — | — | — | -18.290 | -17.808 | -23.061 | -22.755 | -20.664 | -14.177 | -1.160 | 6.447 | 12.986 | 22.288 | 37.580 | 44.889 | 42.698 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.777 | 32.441 | 33.111 | 33.619 | 34.101 | 34.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.926 | 8.095 | 7.066 | 5.705 | 4.881 | 5.004 | 27.940 | 20.365 | 3.548 | 2.611 | 2.152 | 924 | 746 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.703 | 40.536 | 40.178 | 39.324 | 38.982 | 39.602 | 27.940 | 20.365 | 3.548 | 2.611 | 2.152 | 924 | 746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MC Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PALLES HOLDINGSELSKAB ApS | Company | 25.0% | 25.0% | 2020 |
DIXI HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
FRIHAGEN HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
ESKILDSEN HJERTING ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frihagen | Chief Executive Officer | 0 companies |
| Morten Christensen | Founder | 0 companies |
| Palle Mogensen | Board of Directors | 0 companies |
| Jørgen Meyer | Board of Directors | 0 companies |
| Carsten Lykke Wædeled | Board of Directors | 0 companies |
| Michael Dixi Nielsen | Board of Directors | 0 companies |
| Carsten Eskildsen | Board of Directors | 0 companies |
| Jesper Hvid Nielsen | Board of Directors | 0 companies |
| Thomas Poulsen | Board of Directors | 0 companies |
| Henrik Kleis | Chairman | 0 companies |