| Revenue | DKK 1,1M | +15% |
| EBITDA | DKK 77K | -28% |
| Net profit | DKK 817 | -99% |
| Total assets | DKK 507K | -29% |
| Equity | DKK 126K | -39% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 472 | 643 | 555 | 424 | 342 | 361 | 436 | 775 | 441 | 635 | 1.005 | 1.200 | 948 | 1.091 |
| Staff expenses | -617 | -586 | -364 | -390 | -348 | -348 | -392 | -683 | -483 | -422 | -850 | -739 | -841 | -1.014 |
| EBITDA | -209 | -70 | 70 | 34 | -6 | 14 | 44 | 92 | -42 | 213 | 155 | 461 | 107 | 77 |
| Depreciation & amort. | -10 | -3 | -41 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38 | -75 | -75 |
| EBIT | -219 | -72 | 29 | 13 | -6 | 14 | 44 | 92 | -42 | 213 | 155 | 424 | 32 | 1 |
| Net financials | 0 | -2 | -8 | -5 | -0 | -0 | -0 | 21 | -1 | -1 | -2 | -54 | 50 | -0 |
| Profit before tax | -219 | -74 | 21 | 8 | -6 | 13 | 44 | 113 | -43 | 212 | 153 | 369 | 82 | 1 |
| Tax | -0 | -0 | 2 | -2 | -0 | -0 | -0 | -0 | -0 | 32 | 34 | 88 | 7 | 0 |
| Net profit | -219 | -74 | 19 | 10 | -6 | 13 | 44 | 113 | -43 | 181 | 120 | 282 | 75 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 173 | 141 | 299 | 129 | 135 | 150 | 225 | 337 | 266 | 440 | 497 | 1.102 | 719 | 507 |
| Equity | -2 | -76 | -56 | -47 | -53 | -39 | 4 | 117 | 74 | 255 | 260 | 131 | 206 | 126 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | 217 | 354 | 176 | 188 | 190 | 221 | 220 | 192 | 185 | 237 | 958 | 501 | 375 |
| Total debt | 174 | 217 | 354 | 176 | 188 | 190 | 221 | 220 | 192 | 185 | 237 | 958 | 501 | 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRIDA HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brian Jensen | Chief Executive Officer | 0 companies |