| Revenue | DKK 1,7M | -17% |
| EBITDA | DKK -259K | -192% |
| Net profit | DKK -846K | -526% |
| Total assets | DKK 1,8M | -25% |
| Equity | DKK 404K | -68% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.306 | 2.181 | 2.671 | 2.096 | 2.107 | 1.846 | 1.720 | 1.467 | 537 | 1.755 | 2.687 | 2.175 | 2.045 | 1.697 |
| Staff expenses | -1.531 | -1.657 | -1.869 | -1.767 | -1.806 | -1.762 | -1.882 | -1.738 | -1.046 | -505 | -1.524 | -1.757 | -1.763 | -1.906 |
| EBITDA | -225 | 523 | 802 | 328 | 301 | 84 | -162 | -270 | -578 | 1.249 | 1.163 | 379 | 281 | -259 |
| Depreciation & amort. | -69 | -212 | -386 | -398 | -300 | -57 | -53 | -70 | -259 | -252 | -309 | -81 | -69 | -153 |
| EBIT | -294 | 311 | 416 | -69 | 1 | 27 | -215 | -340 | -837 | 997 | 854 | 298 | 213 | -412 |
| Net financials | -35 | -47 | -26 | -15 | -11 | -0 | 1 | -14 | -75 | -45 | -15 | 40 | 29 | -457 |
| Profit before tax | -329 | 264 | 390 | -84 | -10 | 27 | -214 | -354 | -912 | 952 | 839 | 338 | 241 | -869 |
| Tax | -6 | -0 | 103 | 26 | 31 | -0 | -0 | -28 | -0 | -102 | 181 | 62 | 43 | -23 |
| Net profit | -324 | 264 | 287 | -110 | -41 | 27 | -214 | -326 | -912 | 1.054 | 658 | 276 | 199 | -846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 975 | 1.386 | 2.131 | 1.314 | 1.188 | 1.187 | 1.405 | 1.135 | 1.565 | 1.951 | 2.080 | 2.322 | 2.383 | 1.788 |
| Equity | -10 | 255 | 125 | 15 | -26 | 0 | -214 | -326 | -1.238 | -184 | 975 | 1.051 | 1.249 | 404 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 985 | 1.131 | 2.006 | 1.299 | 1.215 | 1.187 | 1.619 | 1.448 | 2.734 | 2.134 | 1.105 | 1.271 | 1.133 | 1.385 |
| Total debt | 985 | 1.131 | 2.006 | 1.299 | 1.215 | 1.187 | 1.619 | 1.461 | 2.734 | 2.134 | 1.105 | 1.271 | 1.133 | 1.385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CK Management | Management | 2004 | — | — |
MF Management | Management | 2015 | — | — |
NA Management | Management | 2024 | — | — |
MR Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MFSC HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
N. Anneberg Holding ApS | Company | 33.3% | 33.3% | 2019 |
Vyff Holding IVS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Kristensen | Management | 0 companies |
| Martin Finn Karas Christiansen | Management | 0 companies |
| Nikolaj Anneberg Jacobsen | Management | 0 companies |
| Michael Rhode Eilersen | Management | 0 companies |