| Revenue | DKK 12,9M | -16% |
| EBITDA | DKK 63K | -93% |
| Net profit | DKK 61K | -91% |
| Total assets | DKK 4,8M | -13% |
| Equity | DKK 1,8M | +3% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 1.043 | 2.585 | — | 8.530 | 9.849 | 6.591 | 8.227 | 9.754 | 14.820 | 19.827 | 15.350 | 12.939 |
| Staff expenses | -0 | -798 | -1.525 | -3.663 | -7.643 | -9.791 | -6.808 | -8.003 | -9.092 | -14.087 | -18.996 | -14.477 | -12.876 |
| EBITDA | -11 | 244 | 1.060 | 1.186 | 887 | 58 | -217 | 223 | 663 | 733 | 831 | 873 | 63 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -33 | -33 | -33 | -33 | -0 |
| EBIT | -11 | 244 | 1.060 | 1.186 | 887 | 58 | -217 | 190 | 630 | 700 | 798 | 840 | 63 |
| Net financials | -1.624 | -30 | -19 | -23 | -1 | -7 | -11 | 2 | -22 | -22 | 1 | 8 | 58 |
| Profit before tax | -1.635 | 215 | 1.041 | 1.163 | 886 | 51 | -227 | 193 | 608 | 678 | 800 | 849 | 121 |
| Tax | -0 | -0 | -110 | 277 | 201 | 17 | -44 | 45 | 138 | 152 | 178 | 201 | 60 |
| Net profit | -1.635 | 215 | 1.151 | 886 | 685 | 35 | -184 | 148 | 469 | 526 | 622 | 648 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 | 356 | 946 | 1.606 | 2.512 | 3.032 | 2.603 | 3.629 | 5.448 | 4.985 | 4.714 | 5.571 | 4.847 |
| Equity | -2.125 | -1.910 | -759 | 127 | 812 | 847 | 663 | 796 | 1.268 | 494 | 1.116 | 1.763 | 1.825 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.126 | 2.266 | 1.705 | 1.479 | 1.700 | 2.185 | 1.940 | 2.832 | 4.180 | 4.491 | 3.598 | 3.807 | 3.022 |
| Total debt | 2.126 | 2.266 | 1.705 | 1.479 | 1.700 | 2.185 | 1.940 | 2.832 | 4.180 | 4.491 | 3.598 | 3.807 | 3.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIRN HOLDING ApS | Company | 90.0% | 90.0% | 2021 |
VILMAN HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Fredsted Birn | Chief Executive Officer | 0 companies |