| Revenue | DKK 5,7M | -10% |
| EBITDA | DKK 53K | -94% |
| Net profit | DKK 2K | -100% |
| Total assets | DKK 2,4M | -25% |
| Equity | DKK 1,8M | -6% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | 1.126 | 3.762 | 3.038 | 3.740 | 4.798 | 4.095 | 4.756 | 4.740 | 4.096 | 4.870 | 6.272 | 5.668 |
| Staff expenses | -0 | -373 | -3.745 | -3.565 | -3.465 | -3.823 | -4.013 | -4.939 | -4.359 | -4.129 | -4.587 | -5.323 | -5.615 |
| EBITDA | -0 | 753 | 17 | -526 | 275 | 975 | 81 | -183 | 381 | -33 | 282 | 949 | 53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | 753 | 17 | -526 | 275 | 975 | 81 | -183 | 381 | -33 | 282 | 949 | 53 |
| Net financials | -4 | 9 | -14 | -13 | -8 | -4 | -19 | -18 | 1 | -7 | -9 | 54 | -26 |
| Profit before tax | -4 | 762 | 3 | -539 | 268 | 971 | 62 | -201 | 382 | -40 | 273 | 1.003 | 27 |
| Tax | -0 | 169 | 8 | -106 | 68 | 223 | 29 | -15 | 96 | 4 | 71 | 237 | 25 |
| Net profit | -4 | 593 | -5 | -433 | 199 | 748 | 33 | -186 | 286 | -44 | 202 | 766 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38 | 1.349 | 1.209 | 1.044 | 865 | 1.710 | 1.497 | 1.265 | 2.194 | 1.391 | 1.849 | 3.251 | 2.446 |
| Equity | 38 | 632 | 626 | 193 | 393 | 1.141 | 1.174 | 984 | 1.261 | 1.217 | 1.305 | 1.953 | 1.833 |
| Long-term debt | 0 | 0 | 177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 718 | 406 | 851 | 472 | 569 | 323 | 281 | 933 | 174 | 545 | 1.298 | 613 |
| Total debt | 0 | 718 | 583 | 851 | 472 | 569 | 323 | 281 | 933 | 174 | 545 | 1.298 | 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Fredericia | Founder | 0 companies |