| Revenue | DKK 3,6M | -39% |
| EBITDA | DKK 1,5M | -58% |
| Net profit | DKK 855K | -63% |
| Total assets | DKK 13M | -22% |
| Equity | DKK 4M | -35% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.741 | -1.474 | 3.071 | 4.682 | 3.957 | 2.645 | 2.131 | 2.036 | 3.306 | 3.964 | 7.700 | 6.162 | 5.865 | 3.570 |
| Staff expenses | -402 | -900 | -1.132 | -1.453 | -1.763 | -1.550 | -1.716 | -1.294 | -1.397 | -1.691 | -2.155 | -2.407 | -2.309 | -2.088 |
| EBITDA | 1.339 | -516 | 1.939 | 3.229 | 2.194 | 1.096 | 415 | 741 | 1.909 | 2.273 | 5.545 | 3.755 | 3.556 | 1.482 |
| Depreciation & amort. | 18 | -29 | -49 | -58 | -60 | -56 | -51 | -50 | -46 | -63 | -54 | -78 | -74 | -68 |
| EBIT | 1.321 | -545 | 1.890 | 3.170 | 2.134 | 1.040 | 364 | 691 | 1.862 | 2.210 | 5.492 | 3.677 | 3.482 | 1.413 |
| Net financials | -70 | -192 | -366 | -303 | -75 | -122 | -166 | -445 | -354 | -232 | -226 | -499 | -443 | -274 |
| Profit before tax | 1.251 | -152 | 1.525 | 2.867 | 2.059 | 918 | 198 | 247 | 1.508 | 1.978 | 5.265 | 3.178 | 3.039 | 1.139 |
| Tax | 318 | 101 | 389 | 697 | 488 | 237 | 79 | 113 | 332 | 449 | 1.190 | 763 | 713 | 284 |
| Net profit | 933 | -253 | 1.136 | 2.170 | 1.570 | 680 | 118 | 133 | 1.177 | 1.529 | 4.076 | 2.415 | 2.325 | 855 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.548 | 2.319 | 7.256 | 8.883 | 7.666 | 10.460 | 14.809 | 15.394 | 13.670 | 20.768 | 19.232 | 13.656 | 16.738 | 12.981 |
| Equity | 113 | 166 | 202 | 272 | 342 | 1.023 | 541 | 675 | 1.851 | 2.352 | 5.428 | 3.842 | 6.168 | 4.023 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 287 |
| Short-term debt | 2.431 | -2.149 | 7.050 | 8.610 | 7.324 | 9.437 | 14.268 | 14.719 | 11.819 | 18.416 | 13.804 | 9.813 | 10.570 | 8.671 |
| Total debt | 2.431 | -2.149 | 7.050 | 8.610 | 7.324 | 9.437 | 14.268 | 14.719 | 11.819 | 18.416 | 13.804 | 9.813 | 10.570 | 8.958 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRISCH HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Max Frisch | Management | 0 companies |