| Revenue | DKK 7,4M | +18% |
| EBITDA | DKK 1,3M | +337% |
| Net profit | DKK 910K | +692% |
| Total assets | DKK 4,4M | +32% |
| Equity | DKK 1,9M | +71% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.170 | 6.359 | 5.862 | 4.478 | 4.127 | 3.778 | 5.024 | 5.866 | 5.764 | 6.445 | 5.464 | 6.789 | 6.300 | 7.442 |
| Staff expenses | -5.238 | -5.834 | -5.399 | -3.837 | -3.396 | -3.327 | -4.056 | -4.825 | -4.778 | -5.581 | -4.863 | -5.389 | -6.002 | -6.133 |
| EBITDA | 932 | 524 | 463 | 641 | 730 | 452 | 968 | 1.040 | 987 | 864 | 601 | 1.400 | 298 | 1.303 |
| Depreciation & amort. | -491 | -407 | -247 | -287 | -268 | -225 | -136 | -58 | -114 | -208 | -158 | -164 | -142 | -115 |
| EBIT | 441 | 117 | 216 | 354 | 463 | 226 | 832 | 982 | 873 | 656 | 443 | 1.236 | 157 | 1.188 |
| Net financials | -72 | -86 | -71 | -37 | -23 | -25 | -17 | -19 | -29 | -22 | -17 | -25 | -9 | -20 |
| Profit before tax | 369 | 31 | 145 | 317 | 439 | 201 | 815 | 963 | 844 | 635 | 426 | 1.211 | 148 | 1.169 |
| Tax | 98 | -30 | 46 | 78 | 97 | 45 | 181 | 214 | 189 | 145 | 95 | 268 | 33 | 258 |
| Net profit | 270 | 61 | 99 | 240 | 342 | 156 | 634 | 749 | 655 | 490 | 331 | 943 | 115 | 910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.775 | 4.464 | 3.323 | 3.271 | 3.127 | 2.508 | 3.706 | 4.491 | 5.445 | 4.064 | 4.164 | 4.111 | 3.298 | 4.365 |
| Equity | 1.616 | 1.407 | 1.445 | 1.585 | 1.528 | 1.334 | 1.818 | 1.942 | 1.972 | 1.812 | 1.342 | 1.955 | 1.127 | 1.922 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 370 | 241 | 157 | 170 | 179 | 184 |
| Short-term debt | 2.936 | 2.771 | 1.690 | 1.518 | 1.496 | 1.097 | 1.814 | 2.464 | 3.011 | 1.874 | 2.529 | 1.816 | 1.822 | 2.087 |
| Total debt | 2.936 | 2.771 | 1.690 | 1.518 | 1.496 | 1.097 | 1.814 | 2.464 | 3.381 | 2.115 | 2.686 | 1.986 | 2.001 | 2.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JBF ASSENS HOLDING ApS | Company | 66.7% | 66.7% | 2010 |
MF Rasmussen Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Fogsgaard Rasmussen | Management | 0 companies |
| Frantz Carsten Carstensen Dolberg | Chairman | 0 companies |
| Lars Petrowsky | Board of Directors | 0 companies |
| Jacob Boe Madsen | Chairman | 0 companies |
| Jørn Evan Jensen | Board of Directors | 0 companies |
| Carl Johnny Bøgskov Frederiksen | Board of Directors | 0 companies |
| Susanne Fischer | Deputy Chairman | 0 companies |