| Revenue | DKK 10M | -82% |
| EBITDA | DKK 8,5M | -84% |
| Net profit | DKK 8,1M | -83% |
| Total assets | DKK 62M | +11% |
| Equity | DKK 53,7M | +13% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.921 | -13.696 | 5.068 | 6.745 | 3.256 | 3.846 | 2.001 | 1.913 | 3.181 | 10.498 | -437 | 203 | 54.024 | 9.972 |
| Staff expenses | -964 | -1.396 | -1.678 | -2.410 | -2.747 | -2.709 | -2.521 | -2.102 | -1.967 | -1.350 | -458 | -527 | -1.588 | -1.372 |
| EBITDA | -3.678 | -9.906 | 3.390 | 4.336 | 509 | 1.137 | -520 | -188 | 1.214 | 9.149 | -895 | -324 | 52.436 | 8.471 |
| Depreciation & amort. | -640 | -1.197 | -1.506 | -1.999 | -2.392 | -2.201 | -1.863 | -1.366 | -1.001 | -645 | -552 | -495 | -639 | -69 |
| EBIT | -4.317 | -11.103 | 1.883 | 2.336 | -1.883 | -1.064 | -2.384 | -1.554 | 213 | 8.504 | -1.447 | -819 | 51.797 | 8.402 |
| Net financials | -237 | -240 | -321 | -530 | -9 | -562 | -486 | -579 | -853 | -1.020 | -251 | -203 | 1.393 | 492 |
| Profit before tax | -4.101 | -10.902 | 1.562 | 1.806 | -2.259 | -1.626 | -2.870 | -2.133 | -639 | 7.484 | -1.698 | -1.022 | 53.190 | 8.894 |
| Tax | -1.023 | -2.726 | 251 | 446 | -494 | -357 | -631 | -469 | -135 | 1.647 | -373 | -224 | 5.422 | 799 |
| Net profit | -3.078 | -8.176 | 1.311 | 1.360 | -1.766 | -1.269 | -2.239 | -1.664 | -504 | 5.838 | -1.325 | -798 | 47.769 | 8.095 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.537 | 22.436 | 0 | 26.960 | 26.929 | 26.245 | 25.382 | 22.096 | 27.095 | 25.154 | 27.485 | 22.829 | 55.826 | 61.958 |
| Equity | 4.909 | 12.835 | 0 | 15.006 | 8.991 | 7.722 | 5.483 | 3.819 | 3.315 | 9.152 | 3.828 | -171 | 47.598 | 53.693 |
| Long-term debt | -636 | -405 | 0 | 1.332 | 6.633 | 6.840 | 6.888 | 6.261 | 6.040 | 7.081 | 21.149 | 18.220 | 1.069 | 6.307 |
| Short-term debt | -8.779 | -8.864 | 0 | 10.552 | 11.304 | 11.683 | 13.010 | 12.015 | 17.741 | 8.922 | 2.509 | 4.780 | 2.710 | 1.958 |
| Total debt | -9.415 | -9.269 | 0 | 11.884 | 17.938 | 18.523 | 19.898 | 18.277 | 23.781 | 16.002 | 23.657 | 23.000 | 3.779 | 8.265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2017 | — | — |
AF Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN FROM HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
ARNE FROM HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fredsted From | Management | 0 companies |
| Arne Fredsted From | Management | 0 companies |
| Ketty Viktoria From | Board of Directors | 0 companies |
| Bent Pedersen | Chairman | 0 companies |