| Revenue | DKK 986K | -45% |
| EBITDA | DKK 250K | -5% |
| Net profit | DKK 83K | -24% |
| Total assets | DKK 3,1M | +21% |
| Equity | DKK 808K | +11% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 919 | 1.109 | 1.047 | 1.073 | 1.378 | 1.885 | 968 | 1.164 | 750 | 339 | 820 | 1.801 | 986 |
| Staff expenses | -517 | -542 | -632 | -695 | -852 | -1.234 | -1.083 | -974 | -452 | -402 | -426 | -1.539 | -736 |
| EBITDA | 402 | 568 | 415 | 378 | 526 | 650 | -115 | 190 | 298 | -64 | 395 | 262 | 250 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -28 | -34 | -29 | -29 | -26 | -0 | -0 |
| EBIT | 402 | 568 | 415 | 378 | 526 | 650 | -143 | 156 | 269 | -93 | 368 | 262 | 250 |
| Net financials | 0 | 3 | 2 | 1 | -2 | 2 | -58 | -42 | -129 | -81 | -66 | -112 | -144 |
| Profit before tax | 402 | 570 | 417 | 379 | 525 | 652 | -201 | 114 | 140 | -174 | 302 | 151 | 106 |
| Tax | 101 | 143 | 104 | 93 | 115 | 144 | -40 | 31 | 20 | -37 | 66 | 42 | 23 |
| Net profit | 301 | 428 | 313 | 286 | 409 | 509 | -161 | 83 | 120 | -137 | 236 | 109 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 571 | 925 | 907 | 908 | 1.070 | 1.199 | 1.035 | 1.379 | 1.815 | 2.338 | 2.599 | 2.527 | 3.059 |
| Equity | 470 | 623 | 536 | 522 | 632 | 740 | 314 | 397 | 518 | 381 | 616 | 725 | 808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375 | 543 | 917 | 514 | 466 | 471 |
| Short-term debt | 101 | 302 | 371 | 386 | 438 | 459 | 721 | 606 | 754 | 1.040 | 1.469 | 1.335 | 1.779 |
| Total debt | 101 | 302 | 371 | 386 | 438 | 459 | 721 | 981 | 1.297 | 1.957 | 1.983 | 1.801 | 2.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KB Management | Management | 2018 | — | — |
BW Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BT Meier Holding ApS | Company | 100.0% | 100.0% | 2017 |
TAK ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frausing Skou Vestergaard | Chief Executive Officer | 0 companies |
| Kenneth Borg Hansen | Management | 0 companies |
| Brian Warming | Management | 0 companies |
| Allan Pettersson | Board of Directors | 0 companies |
| Christian Bang Holm-Søndergaard | Chairman | 0 companies |
| Bo Troels Meier | Deputy Chairman | 0 companies |