| Revenue | DKK 2,4M | -34% |
| EBITDA | DKK 369K | -74% |
| Net profit | DKK 112K | -9% |
| Total assets | DKK 19,6M | +110% |
| Equity | DKK 8M | +1% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.055 | 6.073 | 4.177 | 3.595 | 2.383 |
| Staff expenses | -4.586 | -3.027 | -2.549 | -2.152 | -2.444 |
| EBITDA | 3.469 | 3.046 | 1.627 | 1.443 | 369 |
| Depreciation & amort. | -761 | -475 | -1.200 | -1.475 | 215 |
| EBIT | 2.708 | 2.570 | 427 | -32 | 154 |
| Net financials | -299 | -5 | -7 | 67 | 22 |
| Profit before tax | 2.410 | 2.565 | 420 | 105 | 176 |
| Tax | 545 | 667 | 38 | -18 | 64 |
| Net profit | 1.864 | 1.898 | 382 | 123 | 112 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 20.816 | 21.382 | 24.241 | 9.347 | 19.586 |
| Equity | 5.461 | 7.359 | 7.741 | 7.864 | 7.977 |
| Long-term debt | 239 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.285 | 4.841 | 7.728 | 601 | 7.207 |
| Total debt | 6.523 | 4.841 | 7.728 | 601 | 7.207 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Unofficial title | Unofficial title | 2026 |
| Former (5) | ||
MF Management | Management | 2017 – 2021 |
EP Management | Management | 2012 – 2014 |
KL Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
JH Management | Management | 2012 – 2014 |
PR Chief Executive Officer | Chief Executive Officer | 2021 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2020 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Frederiksen | Unofficial title | 0 companies |
| Mikkel Felini Fagerbo | Management | 0 companies |
| Erik Permild | Management | 0 companies |
| Kristian Lund Strandholm | Chief Executive Officer | 0 companies |
| John Hinze | Management | 0 companies |
| Per Rosenberg Otzen | Chief Executive Officer | 0 companies |
| Jacob Frederiksen | Board of Directors | 0 companies |