| Revenue | DKK 1,3M | +2% |
| EBITDA | DKK 1,3M | +2% |
| Net profit | DKK 183K | +155% |
| Total assets | DKK 28,7M | +46% |
| Equity | DKK 5,2M | +4% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.103 | 1.056 | 1.075 | 1.114 | 1.122 | 1.244 | 1.167 | 260 | 1.176 | 1.212 | 1.270 | 1.294 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 397 | 782 | 775 | 700 | 20 | 270 | 305 | 260 | 1.176 | 1.212 | 1.270 | 1.294 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -346 | -346 | -356 | -498 |
| EBIT | 397 | 782 | 775 | 700 | 20 | 270 | 305 | 260 | 831 | 866 | 913 | 796 |
| Net financials | -304 | -150 | -121 | -119 | -113 | -103 | -84 | -99 | -82 | -62 | -229 | -477 |
| Profit before tax | 93 | 633 | 654 | 582 | -93 | 167 | 221 | 160 | 748 | 805 | 684 | 319 |
| Tax | 101 | 169 | 154 | 127 | -22 | 38 | 45 | 43 | 165 | 178 | 613 | 136 |
| Net profit | -8 | 464 | 501 | 455 | -71 | 128 | 175 | 117 | 583 | 627 | 72 | 183 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.675 | 15.424 | 15.202 | 14.982 | 14.213 | 13.232 | 12.099 | 12.446 | 14.560 | 14.441 | 19.731 | 28.739 |
| Equity | 8.834 | 9.298 | 9.349 | 9.404 | 8.933 | 8.261 | 7.437 | 5.054 | 5.092 | 4.969 | 5.040 | 5.223 |
| Long-term debt | 1.354 | 5.652 | 5.374 | 5.098 | 4.818 | 4.532 | 4.239 | 6.812 | 7.812 | 7.377 | 10.970 | 10.368 |
| Short-term debt | 486 | 473 | 479 | 481 | 462 | 438 | 424 | 581 | 852 | 1.356 | 2.589 | 12.024 |
| Total debt | 1.840 | 6.125 | 5.853 | 5.578 | 5.280 | 4.971 | 4.662 | 7.392 | 8.663 | 8.734 | 13.559 | 22.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JB Management | Management | 2012 | — | — |
WO Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H. DAUGAARD A/S | Company | 100.0% | 100.0% | 2021 |
HAWI ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frihagen | Chief Executive Officer | 0 companies |
| Jan Bruun Jørgensen | Management | 0 companies |
| Willy Overgaard Christiansen | Management | 0 companies |