| Revenue | DKK 1,2M | -7% |
| EBITDA | DKK 34K | -81% |
| Net profit | DKK 8K | -69% |
| Total assets | DKK 2,6M | +8% |
| Equity | DKK 633K | -3% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.320 | 1.200 | 1.135 | 1.317 | 1.220 |
| Staff expenses | -1.094 | -903 | -952 | -1.138 | -1.186 |
| EBITDA | 226 | 297 | 183 | 179 | 34 |
| Depreciation & amort. | -150 | -102 | -120 | -115 | -20 |
| EBIT | 75 | 195 | 62 | 64 | 14 |
| Net financials | -11 | -23 | 1 | -26 | -10 |
| Profit before tax | 65 | 172 | 64 | 38 | 4 |
| Tax | 14 | 38 | 14 | 14 | -3 |
| Net profit | 50 | 134 | 49 | 25 | 8 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.993 | 2.081 | 2.086 | 2.370 | 2.568 |
| Equity | 675 | 759 | 674 | 650 | 633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.298 | 1.310 | 1.410 | 1.721 | 1.936 |
| Total debt | 1.298 | 1.310 | 1.410 | 1.721 | 1.936 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PE | Founder | 2005 |
MF Management | Management | 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2015 | |
| Former (1) | ||
| Chairman | 2005 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Evald Frausing Mortensen | Founder | 0 companies |
| Michael Frausing Mortensen | Management | 0 companies |
| Stefan Frausing Mortensen | Chairman | 0 companies |
| Oliver Frausing Mortensen | Board of Directors | 0 companies |
| Annette Birgitte Mortensen | Board of Directors | 0 companies |