| Revenue | DKK 2,8M | +12% |
| EBITDA | DKK 1,2M | +22% |
| Net profit | DKK 919K | +29% |
| Total assets | DKK 1,4M | -29% |
| Equity | DKK 951K | -36% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.875 | 1.832 | 2.949 | 2.349 | 1.913 | 2.218 | 2.336 | 2.244 | 2.324 | 1.767 | 1.913 | 2.546 | 2.491 | 2.800 |
| Staff expenses | -1.692 | -1.323 | -1.921 | -1.696 | -1.533 | -1.713 | -1.709 | -1.642 | -1.597 | -1.258 | -1.216 | -1.500 | -1.470 | -1.553 |
| EBITDA | -45 | 667 | 1.028 | 653 | 380 | 505 | 627 | 602 | 727 | 482 | 696 | 1.046 | 1.021 | 1.247 |
| Depreciation & amort. | -69 | -79 | 5 | 1 | 62 | -74 | -90 | -84 | -84 | -93 | -97 | -129 | -113 | -77 |
| EBIT | -114 | 588 | 1.023 | 652 | 318 | 431 | 537 | 517 | 642 | 390 | 599 | 917 | 908 | 1.170 |
| Net financials | 0 | -2 | 1 | 12 | 16 | 12 | 10 | 9 | 1 | 6 | 6 | 10 | 10 | 8 |
| Profit before tax | -114 | 586 | 1.024 | 664 | 334 | 443 | 547 | 526 | 644 | 396 | 605 | 927 | 918 | 1.179 |
| Tax | -40 | 129 | 253 | 162 | 71 | 98 | 121 | 117 | 150 | 89 | 138 | 206 | 203 | 259 |
| Net profit | -74 | 457 | 771 | 501 | 263 | 344 | 426 | 409 | 493 | 307 | 467 | 721 | 715 | 919 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 954 | 1.372 | 1.610 | 2.167 | 1.618 | 2.095 | 1.969 | 1.962 | 2.471 | 1.821 | 1.232 | 2.035 | 2.024 | 1.428 |
| Equity | 465 | 723 | 993 | 1.495 | 1.258 | 1.352 | 1.438 | 1.447 | 1.541 | 1.348 | 795 | 1.516 | 1.481 | 951 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -488 | 648 | 616 | 672 | 352 | 734 | 526 | 513 | 931 | 473 | 437 | 519 | 543 | 477 |
| Total debt | -488 | 648 | 616 | 672 | 352 | 734 | 526 | 513 | 931 | 473 | 437 | 519 | 543 | 477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
TL Management | Management | 2021 | — | — |
BF Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MFHF Holding ApS | Company | 66.7% | 66.7% | 2023 |
TLJ MIDDELFART HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
MARCO J. FRANDSEN HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fridell Holmberg Frandsen | Chief Executive Officer | 0 companies |
| Henrik Christensen | Chief Executive Officer | 0 companies |
| Torben Lykke Jørgensen | Management | 0 companies |
| Bent Fridell Holmberg Frandsen | Chief Executive Officer | 0 companies |
| Marichen Jepsen Frandsen | Board of Directors | 0 companies |
| Per Møller Hansen | Board of Directors | 0 companies |
| Johnny Hansen | Chairman | 0 companies |
| Paul Enevold Jørgensen | Chairman | 0 companies |