| Revenue | DKK 1,2M | -18% |
| EBITDA | DKK 202K | -56% |
| Net profit | DKK 155K | -56% |
| Total assets | DKK 1,4M | -13% |
| Equity | DKK 1M | -16% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.015 | 1.463 | 1.406 | 1.514 | 1.244 |
| Staff expenses | -763 | -1.121 | -1.388 | -1.052 | -1.033 |
| EBITDA | 252 | 342 | 18 | 461 | 202 |
| Depreciation & amort. | -65 | -47 | -47 | -47 | -38 |
| EBIT | 187 | 295 | -28 | 415 | 164 |
| Net financials | 4 | 27 | 40 | 39 | 36 |
| Profit before tax | 191 | 323 | 12 | 454 | 199 |
| Tax | 43 | 72 | 4 | 100 | 44 |
| Net profit | 148 | 251 | 8 | 354 | 155 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.743 | 1.867 | 1.972 | 1.572 | 1.362 |
| Equity | 1.203 | 1.455 | 1.463 | 1.217 | 1.022 |
| Long-term debt | 138 | 146 | 51 | 137 | 47 |
| Short-term debt | 391 | 257 | 452 | 213 | 290 |
| Total debt | 529 | 403 | 502 | 350 | 337 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2003 – 2006 | |
| Board of Directors | 2003 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Flemming Pedersen | Management | 0 companies |
| Tommy Møller Jensen | Board of Directors | 0 companies |
| Grete Marianne Pedersen | Board of Directors | 0 companies |