| Revenue | DKK 1,6M | +4% |
| EBITDA | DKK 445K | -2% |
| Net profit | DKK 291K | -1% |
| Total assets | DKK 1,1M | +3% |
| Equity | DKK 541K | +0% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.272 | 1.286 | 1.512 | 1.546 | 1.602 |
| Staff expenses | -1.012 | -1.019 | -1.060 | -1.092 | -1.157 |
| EBITDA | 260 | 268 | 452 | 454 | 445 |
| Depreciation & amort. | -73 | -90 | -78 | -78 | -71 |
| EBIT | 187 | 178 | 373 | 376 | 374 |
| Net financials | -1 | -1 | 0 | -0 | -1 |
| Profit before tax | 186 | 177 | 374 | 376 | 374 |
| Tax | 41 | 39 | 82 | 83 | 82 |
| Net profit | 145 | 137 | 291 | 293 | 291 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 877 | 810 | 1.006 | 1.031 | 1.058 |
| Equity | 471 | 387 | 541 | 543 | 541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 406 | 423 | 465 | 488 | 517 |
| Total debt | 406 | 423 | 465 | 488 | 517 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2003 – 2017 | |
| Chairman | 2003 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frandsen | Management | 0 companies |
| Jacob Schytz Frandsen | Board of Directors | 0 companies |
| Berit Elin Frandsen | Chairman | 0 companies |