| Revenue | DKK 7,4M | +59% |
| EBITDA | DKK 2,5M | +4% |
| Net profit | DKK 1,9M | +40% |
| Total assets | DKK 10,9M | -19% |
| Equity | DKK 7,6M | +14% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.351 | 1.859 | 2.147 | 1.408 | 1.276 | 3.045 | 4.360 | 4.715 | 4.547 | 3.727 | 5.261 | 3.095 | 4.665 | 7.400 |
| Staff expenses | -787 | -602 | -894 | -1.035 | -1.014 | -1.195 | -1.278 | -1.680 | -1.662 | -1.349 | -1.633 | -1.935 | -2.296 | -4.930 |
| EBITDA | 126 | 1.257 | 1.252 | 284 | 263 | 1.844 | 3.081 | 3.035 | 2.885 | 2.378 | 3.628 | 1.161 | 2.368 | 2.469 |
| Depreciation & amort. | -345 | 284 | 302 | 422 | 263 | -263 | -255 | -290 | -280 | -271 | -324 | -281 | -287 | -265 |
| EBIT | -219 | 972 | 950 | -138 | -1 | 1.580 | 2.827 | 2.746 | 2.606 | 2.107 | 3.304 | 879 | 2.081 | 2.204 |
| Net financials | -9 | -26 | -30 | -7 | 46 | -60 | -34 | -20 | -37 | -45 | -107 | -72 | -239 | 247 |
| Profit before tax | -216 | 946 | 920 | -145 | 46 | 1.520 | 2.793 | 2.725 | 2.569 | 2.062 | 3.197 | 808 | 1.843 | 2.451 |
| Tax | -113 | 243 | 208 | -45 | 11 | 337 | 617 | 601 | 571 | 453 | 723 | 177 | 463 | 515 |
| Net profit | -103 | 703 | 712 | -100 | 35 | 1.183 | 2.175 | 2.124 | 1.997 | 1.609 | 2.474 | 631 | 1.380 | 1.936 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.332 | 6.889 | 6.949 | 5.503 | 5.998 | 7.867 | 5.732 | 7.632 | 8.533 | 9.467 | 11.293 | 13.777 | 13.489 | 10.896 |
| Equity | 3.597 | 4.300 | 5.013 | 4.913 | 4.947 | 2.131 | 3.931 | 5.055 | 5.552 | 5.662 | 6.636 | 5.267 | 6.647 | 7.583 |
| Long-term debt | 0 | 644 | 609 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.735 | 1.591 | 1.021 | 394 | 896 | 5.614 | 1.707 | 2.526 | 2.953 | 3.681 | 4.628 | 8.473 | 6.827 | 3.232 |
| Total debt | -1.735 | 2.235 | 1.630 | 394 | 896 | 5.614 | 1.707 | 2.526 | 2.953 | 3.787 | 4.628 | 8.473 | 6.827 | 3.232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MFHF Holding ApS | Company | 50.0% | 50.0% | 2018 |
BF MIDDELFART HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fridell Holmberg Frandsen | Management | 0 companies |
| Marichen Jepsen Frandsen | Board of Directors | 0 companies |
| Bent Fridell Holmberg Frandsen | Deputy Chairman | 0 companies |
| Per Møller Hansen | Board of Directors | 0 companies |
| Jesper Lykke Lindahl | Board of Directors | 0 companies |
| Johnny Hansen | Chairman | 0 companies |
| Paul Enevold Jørgensen | Chairman | 0 companies |