| Revenue | DKK 362K | +455% |
| EBITDA | DKK 287K | +158938% |
| Net profit | DKK 76K | +120% |
| Total assets | DKK 2,9M | +8% |
| Equity | DKK 106K | +135% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 913 | -286 | 137 | 65 | 362 |
| Staff expenses | -828 | -108 | -79 | -65 | -75 |
| EBITDA | 84 | -394 | 58 | -0 | 287 |
| Depreciation & amort. | -160 | -352 | -243 | -253 | -217 |
| EBIT | -75 | -746 | -185 | -253 | 70 |
| Net financials | -12 | -85 | -105 | -123 | -104 |
| Profit before tax | -88 | -832 | -291 | -376 | -34 |
| Tax | -0 | -0 | -0 | -0 | -110 |
| Net profit | -88 | -832 | -291 | -376 | 76 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.007 | 3.272 | 3.063 | 2.692 | 2.905 |
| Equity | 80 | -752 | 76 | -300 | 106 |
| Long-term debt | 40 | 1.062 | 17 | 17 | 0 |
| Short-term debt | 887 | 2.962 | 2.970 | 2.975 | 2.799 |
| Total debt | 927 | 4.023 | 2.987 | 2.992 | 2.799 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2022 |
| Former (1) | ||
JE Management | Management | 2011 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mikas Feldborg | Management | 0 companies |
| Jens Eriksen | Management | 0 companies |
| Brian Hammelmos | Board of Directors | 0 companies |
| Leif Per Staun | Chairman | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |