| Revenue | DKK 2,2M | -4% |
| EBITDA | DKK 210K | -35% |
| Net profit | DKK 152K | +98% |
| Total assets | DKK 2,4M | +0% |
| Equity | DKK 1,8M | +2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.591 | 2.354 | 2.109 | 2.632 | 2.299 | 2.496 | 2.318 | 2.218 | 2.307 | 2.343 | 2.546 | 2.351 | 2.255 | 2.172 |
| Staff expenses | -1.913 | -1.902 | -1.834 | -1.629 | -1.506 | -1.576 | -1.604 | -1.611 | -1.526 | -1.523 | -1.961 | -1.932 | -1.930 | -1.962 |
| EBITDA | 678 | 452 | 281 | 1.004 | 793 | 920 | 714 | 608 | 781 | 820 | 586 | 419 | 325 | 210 |
| Depreciation & amort. | -148 | -10 | 15 | 229 | 235 | -236 | -240 | -237 | -269 | -240 | -229 | -225 | -220 | -10 |
| EBIT | 531 | 442 | 265 | 775 | 558 | 684 | 473 | 371 | 513 | 580 | 356 | 194 | 105 | 200 |
| Net financials | -293 | -274 | -289 | -227 | -184 | -146 | -121 | -102 | -61 | -27 | -14 | -9 | -6 | -5 |
| Profit before tax | 238 | 169 | -24 | 548 | 374 | 538 | 352 | 269 | 451 | 553 | 342 | 185 | 99 | 195 |
| Tax | 60 | 46 | 3 | 127 | 83 | 119 | 78 | 61 | 100 | 122 | 75 | 42 | 22 | 43 |
| Net profit | 178 | 122 | -27 | 422 | 292 | 418 | 275 | 208 | 351 | 431 | 267 | 143 | 77 | 152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.676 | 4.659 | 4.425 | 4.199 | 3.890 | 4.085 | 3.864 | 3.553 | 3.161 | 3.112 | 2.840 | 2.407 | 2.412 | 2.424 |
| Equity | -247 | -125 | -151 | 145 | 437 | 805 | 976 | 1.079 | 1.322 | 1.643 | 1.797 | 1.822 | 1.781 | 1.812 |
| Long-term debt | 2.830 | 2.795 | 2.851 | 2.525 | 1.827 | 1.242 | 676 | 298 | 163 | 181 | 291 | 0 | 0 | 0 |
| Short-term debt | 1.613 | 1.989 | 1.725 | 1.481 | 1.496 | 1.789 | 1.921 | 1.934 | 1.488 | 1.146 | 659 | 537 | 630 | 612 |
| Total debt | 4.443 | 4.783 | 4.576 | 4.054 | 3.324 | 3.031 | 2.597 | 2.232 | 1.651 | 1.327 | 949 | 537 | 630 | 612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. OG M. HOLDING AF 2006 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Meta Frerksen | Management | 0 companies |
| Marianne Lorentzen | Board of Directors | 0 companies |
| Jørgen Ipsen Lange | Chairman | 0 companies |
| Ann-Dorte Marion Dyhrberg | Board of Directors | 0 companies |
| Ole Michael Rasmussen | Board of Directors | 0 companies |