| Revenue | DKK -683K | -3% |
| EBITDA | DKK -2,2M | +0% |
| Net profit | DKK 2,8M | +329% |
| Total assets | DKK 71,1M | +3% |
| Equity | DKK 69,2M | +3% |
| Employees | 6 | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | -2.566 | -3.554 | -2.588 | -3.812 | -4.876 | -1.819 | -2.169 | -1.435 | -443 | -770 | -1.273 | -701 | -683 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.783 | -2.751 | -3.365 | -3.335 | -3.004 | -2.258 | -1.896 | -1.820 | -1.495 | -1.436 | -1.443 | -1.483 | -1.496 |
| EBITDA | — | — | — | — | — | — | — | -5.349 | -6.305 | -5.953 | -7.147 | -24.693 | -4.077 | -4.065 | -3.254 | -1.939 | -2.206 | -2.717 | -2.184 | -2.179 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -93 | -109 | 90 | 90 | 91 | -118 | -102 | -110 | -24 | -24 | -24 | -7 | -0 |
| EBIT | — | — | — | — | — | — | — | -5.442 | -6.414 | -6.043 | -7.237 | -24.784 | -4.196 | -4.167 | -3.365 | -1.963 | -2.231 | -2.741 | -2.191 | -2.179 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.982 | 4.223 | 6.052 | 12.397 | 8.147 | 8.328 | -4.679 | -348 | 3.961 | 3.941 | 83 | 1.352 | 4.653 |
| Profit before tax | — | — | — | — | — | — | — | 5.540 | -2.191 | 9 | 5.160 | -16.637 | 4.132 | -8.846 | -3.712 | 1.998 | 1.710 | -2.658 | -839 | 2.474 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 192 | 436 | -626 | -35 | -5.855 | -578 | -822 | 1.530 | 245 | 0 | -497 | 388 | -334 |
| Net profit | — | — | — | — | — | — | — | 5.348 | -2.626 | 635 | 5.195 | -10.782 | 4.710 | -8.023 | -5.242 | 1.753 | 1.709 | -2.161 | -1.227 | 2.808 |
| Item | 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 | 113.807 | 112.827 | 113.212 | 118.410 | 91.147 | 89.454 | 102.222 | 71.527 | 73.198 | 73.800 | 70.923 | 69.367 | 71.137 |
| Equity | — | — | — | — | — | — | — | 89.087 | 85.460 | 85.095 | 89.290 | 81.838 | 85.748 | 76.925 | 70.233 | 71.986 | 72.745 | 69.785 | 67.257 | 69.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 89 | 86 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.720 | 27.366 | 28.116 | 29.120 | 9.309 | 3.707 | 25.298 | 1.215 | 1.123 | 969 | 1.138 | 2.110 | 1.972 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.720 | 27.366 | 28.116 | 29.120 | 9.309 | 3.707 | 25.298 | 1.295 | 1.212 | 1.055 | 1.138 | 2.110 | 1.972 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Founder | 2004 | — | — | |
MF Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2013 | |
| Individual | 0.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Kathrine Brendstrup Stoffregen Kølendorf | Founder | 0 companies |
| Mark Fabricius Bennett | Management | 0 companies |
| Mikael Oliver Delin | Chairman | 0 companies |
| Christian Mariager | Chairman | 0 companies |
| Pascal Jannick Bone Falk Rønne | Board of Directors | 0 companies |
| Steen Erik Mønsted | Chairman | 0 companies |