| Revenue | DKK -20K | +20% |
| EBITDA | DKK -20K | -20% |
| Net profit | DKK -125K | +52% |
| Total assets | DKK 466K | -26% |
| Equity | DKK 417K | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 839 | 671 | 79 | 19 | -22 | -10 | 2 | -19 | -34 | -5 | -18 | -17 | -20 |
| Staff expenses | -523 | -623 | -326 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 316 | 49 | -247 | 32 | -22 | -10 | 2 | -19 | -34 | -5 | -18 | -17 | -20 |
| Depreciation & amort. | -117 | -83 | -71 | -58 | -63 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 200 | -35 | -318 | -25 | -85 | -10 | 2 | -19 | -34 | -5 | -18 | -17 | -20 |
| Net financials | -3 | 201 | 22 | 303 | -190 | -875 | 230 | 258 | 413 | 557 | 51 | -241 | -104 |
| Profit before tax | 196 | 167 | -296 | 278 | -275 | -885 | 231 | 225 | 380 | 551 | 33 | -258 | -123 |
| Tax | 51 | -9 | -72 | -3 | -0 | -0 | -0 | -0 | -8 | 3 | -6 | 1 | 2 |
| Net profit | 146 | 176 | -223 | 281 | -275 | -885 | 262 | 225 | 387 | 549 | 39 | -259 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.118 | 1.203 | 1.118 | 1.322 | 1.003 | 54 | 270 | 73 | 577 | 1.411 | 1.016 | 627 | 466 |
| Equity | 266 | 442 | 218 | 499 | 224 | -661 | -399 | -174 | 213 | 762 | 800 | 542 | 417 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 847 | 761 | 900 | 823 | 779 | 715 | 669 | 247 | 364 | 650 | 216 | 85 | 50 |
| Total debt | 847 | 761 | 900 | 823 | 779 | 715 | 669 | 247 | 364 | 650 | 216 | 85 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frænde | Chief Executive Officer | 0 companies |