| Revenue | DKK 1M | -63% |
| EBITDA | DKK -3,4M | -84% |
| Net profit | DKK -3,9M | -46% |
| Total assets | DKK 5,9M | -24% |
| Equity | DKK 3,6M | -45% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.718 | 4.529 | 5.230 | 2.796 | 1.025 |
| Staff expenses | -1.512 | -2.497 | -3.734 | -4.658 | -4.458 |
| EBITDA | 1.206 | 2.032 | 1.495 | -1.863 | -3.433 |
| Depreciation & amort. | -529 | -453 | -462 | -479 | -456 |
| EBIT | 677 | 1.579 | 1.034 | -2.341 | -3.889 |
| Net financials | -188 | -259 | -422 | -58 | -38 |
| Profit before tax | 488 | 1.320 | 611 | -2.400 | -3.927 |
| Tax | -10 | 270 | 181 | 291 | -0 |
| Net profit | 499 | 1.050 | 430 | -2.691 | -3.927 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.102 | 13.594 | 11.206 | 7.829 | 5.944 |
| Equity | 3.564 | 4.614 | 9.198 | 6.508 | 3.581 |
| Long-term debt | 2.404 | 2.203 | 113 | 65 | 30 |
| Short-term debt | 2.134 | 6.776 | 1.895 | 1.256 | 2.333 |
| Total debt | 4.538 | 8.980 | 2.008 | 1.321 | 2.363 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (2) | ||
MW Management | Management | 2013 – 2014 |
EC Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Board of Directors | 2012 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (3) | ||
| Board of Directors | 2012 – 2023 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Wall | Management | 0 companies |
| Eirene Caralina Horn | Management | 0 companies |
| Michael Fredsted | Chief Executive Officer | 0 companies |
| Poul Flemming Horn | Board of Directors | 0 companies |
| Jes Jensen | Chairman | 0 companies |
| Torben Christensen | Board of Directors | 0 companies |
| Peter Lindholm Clausen | Board of Directors | 0 companies |
| Peter Mering | Board of Directors | 0 companies |
| Bjarne Lindrum Petersen | Chairman | 0 companies |
| Niels Christian Thing | Board of Directors | 0 companies |
| Allan Christensen | Board of Directors | 0 companies |