| Revenue | DKK 7M | -11229% |
| EBITDA | DKK 944K | +917% |
| Net profit | DKK -2,7M | -131% |
| Total assets | DKK 580K | -95% |
| Equity | DKK -10M | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 371 | 218 | 270 | 399 | 1.289 | 103 | -294 | -94 | 57 | -8 | -216 | -880 | -63 | 7.011 |
| Staff expenses | -108 | -163 | -92 | -58 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -98 | -53 | -0 |
| EBITDA | 262 | 54 | 178 | 341 | 1.289 | 103 | -3.294 | -213 | 257 | -8 | -266 | -978 | -116 | 944 |
| Depreciation & amort. | -12 | -26 | -22 | -20 | -86 | -14 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 250 | 28 | 157 | 321 | 1.203 | 89 | -3.307 | -213 | 257 | -8 | -266 | -978 | -116 | 944 |
| Net financials | -296 | -339 | -715 | -482 | -436 | -669 | -321 | -290 | -79 | -78 | -249 | -1.255 | -1.038 | -3.608 |
| Profit before tax | -46 | -311 | -559 | -161 | 767 | -580 | -3.627 | -503 | 179 | -86 | -515 | -2.233 | -1.154 | -2.664 |
| Tax | -0 | -0 | -0 | -192 | 193 | -341 | -317 | -0 | -5 | -19 | 19 | -0 | -0 | -0 |
| Net profit | -46 | -311 | -559 | 31 | 575 | -239 | -3.310 | -503 | 183 | -67 | -534 | -2.233 | -1.154 | -2.664 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.353 | 14.416 | 15.797 | 16.046 | 14.770 | 14.222 | 11.208 | 71 | 20 | 0 | 10.749 | 12.004 | 12.035 | 580 |
| Equity | 807 | 495 | -63 | -32 | 543 | 303 | -3.007 | -3.510 | -3.326 | -3.394 | -3.928 | -6.162 | -7.315 | -9.979 |
| Long-term debt | 11.422 | 11.450 | 11.471 | 11.567 | 11.546 | 10.865 | 10.282 | 0 | 0 | 0 | 0 | 29 | 29 | 0 |
| Short-term debt | 2.125 | 2.471 | 4.389 | 4.511 | 2.682 | 3.054 | 3.934 | 3.581 | 3.347 | 3.394 | 14.677 | 18.137 | 19.322 | 10.559 |
| Total debt | 13.547 | 13.921 | 15.860 | 16.078 | 14.228 | 13.919 | 14.215 | 3.581 | 3.347 | 3.394 | 14.677 | 18.166 | 19.351 | 10.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
MF Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
2XMF ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 100.0% | 100.0% | 2026 | |
CJ HOLDING 2005 ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Damgaard Nielsen | Chief Executive Officer | 0 companies |
| Morten Falcon | Management | 0 companies |