| Revenue | DKK 872K | +46% |
| EBITDA | DKK 276K | +223% |
| Net profit | DKK 253K | +208% |
| Total assets | DKK 258K | +304% |
| Equity | DKK 95K | +160% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 656 | 587 | 599 | 690 | 609 | 479 | 885 | 610 | 741 | 911 | 852 | 597 | 872 |
| Staff expenses | -450 | -456 | -482 | -491 | -504 | -525 | -520 | -531 | -522 | -567 | -636 | -1.023 | -821 | -595 |
| EBITDA | 184 | 200 | 105 | 88 | 183 | 85 | -40 | 354 | 87 | 174 | 275 | -171 | -224 | 276 |
| Depreciation & amort. | -147 | -110 | -74 | -102 | -82 | -44 | -47 | -12 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 36 | 90 | 30 | -14 | 101 | 41 | -87 | 342 | 84 | 174 | 275 | -171 | -224 | 276 |
| Net financials | -35 | -18 | -21 | -24 | -13 | -5 | -3 | -3 | -3 | 5 | 1 | -6 | -10 | -11 |
| Profit before tax | 2 | 72 | 10 | -38 | 88 | 36 | -90 | 338 | 81 | 179 | 276 | -177 | -235 | 266 |
| Tax | 0 | 19 | -4 | -8 | 20 | 10 | -18 | 76 | 19 | 41 | 62 | -39 | -0 | 12 |
| Net profit | 2 | 53 | 13 | -31 | 68 | 26 | -72 | 263 | 62 | 138 | 214 | -138 | -235 | 253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 714 | 524 | 897 | 680 | 519 | 423 | 306 | 618 | 468 | 599 | 736 | 384 | 64 | 258 |
| Equity | 83 | 136 | 149 | 94 | 162 | 189 | 117 | 380 | 242 | 330 | 434 | 76 | -159 | 95 |
| Long-term debt | 217 | 0 | 344 | 290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 371 | 338 | 356 | 256 | 331 | 220 | 188 | 238 | 226 | 270 | 302 | 307 | 222 | 163 |
| Total debt | 588 | 338 | 700 | 546 | 331 | 220 | 188 | 238 | 226 | 270 | 302 | 307 | 222 | 163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAUG HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Fløe Haug | Management | 0 companies |