| Revenue | DKK 1,3M | -32% |
| EBITDA | DKK -282K | -229% |
| Net profit | DKK -522K | -9126% |
| Total assets | DKK 795K | -24% |
| Equity | DKK -1,7M | -43% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.252 | 1.552 | 1.825 | 1.787 | 2.038 | 1.747 | 2.121 | 1.970 | 1.338 |
| Staff expenses | -1.268 | -1.480 | -1.704 | -1.719 | -1.796 | -1.767 | -1.875 | -1.751 | -1.620 |
| EBITDA | -16 | 147 | 121 | 68 | 242 | -20 | 246 | 219 | -282 |
| Depreciation & amort. | -37 | 38 | -37 | -34 | -52 | -53 | -30 | -14 | -16 |
| EBIT | -53 | 110 | 84 | 34 | 190 | -73 | 216 | 205 | -298 |
| Net financials | -50 | -85 | -147 | -172 | -185 | -193 | -207 | -199 | -225 |
| Profit before tax | -103 | 24 | -63 | -138 | 5 | -266 | 9 | 6 | -522 |
| Tax | 91 | -0 | -0 | 70 | -3 | 33 | -0 | -0 | -0 |
| Net profit | -194 | 24 | -63 | -208 | 8 | -299 | 9 | 6 | -522 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 731 | 1.026 | 1.167 | 1.288 | 1.721 | 1.225 | 1.311 | 1.050 | 795 |
| Equity | -682 | -658 | -721 | -929 | -921 | -1.220 | -1.210 | -1.205 | -1.727 |
| Long-term debt | 139 | 72 | 2 | 0 | 0 | 0 | 0 | 0 | 155 |
| Short-term debt | 1.275 | 1.612 | 1.886 | 2.217 | 2.643 | 2.445 | 2.522 | 2.255 | 2.367 |
| Total debt | 1.414 | 1.684 | 1.887 | 2.217 | 2.643 | 2.445 | 2.522 | 2.255 | 2.522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLINKER HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Flinker Sørensen | Management | 0 companies |
| Thomas Due Andersen | Board of Directors | 0 companies |
| Kurt Flinker Sanco Sørensen | Chairman | 0 companies |
| Hans Vahl | Board of Directors | 0 companies |