| Revenue | DKK 2,3M | +36% |
| EBITDA | DKK 1,5M | +68% |
| Net profit | DKK 1,1M | +82% |
| Total assets | DKK 4,8M | -9% |
| Equity | DKK 3,6M | +3% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.282 | 945 | 1.130 | 1.697 | 2.307 |
| Staff expenses | -758 | -451 | -707 | -828 | -844 |
| EBITDA | 524 | 494 | 401 | 869 | 1.463 |
| Depreciation & amort. | -256 | -365 | -69 | -77 | -60 |
| EBIT | 268 | 129 | 332 | 792 | 1.403 |
| Net financials | -5 | -21 | 0 | -17 | 6 |
| Profit before tax | 263 | 108 | 333 | 775 | 1.409 |
| Tax | 58 | 24 | 73 | 171 | 310 |
| Net profit | 205 | 84 | 259 | 605 | 1.099 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.475 | 4.345 | 4.498 | 5.337 | 4.831 |
| Equity | 2.728 | 2.612 | 2.871 | 3.476 | 3.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.705 | 1.706 | 1.612 | 1.849 | 1.245 |
| Total debt | 1.705 | 1.706 | 1.612 | 1.849 | 1.245 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2003 | |
| Board of Directors | 2018 | |
| Former (1) | ||
| Board of Directors | 2003 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Friis Nielsen | Management | 0 companies |
| Henrik Friis Nielsen | Board of Directors | 0 companies |
| Birgit Spile | Board of Directors | 0 companies |
| Anni Laurine Friis Nielsen | Board of Directors | 0 companies |