| Revenue | DKK 207K | +98% |
| EBITDA | DKK -79K | -176% |
| Net profit | DKK -66K | -179% |
| Total assets | DKK 517K | -14% |
| Equity | DKK 461K | -13% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 47 | 115 | 255 | 463 | 215 | 93 | 83 | 46 | 60 | 105 | 207 |
| Staff expenses | -0 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -287 |
| EBITDA | 64 | 22 | 5 | 185 | 463 | 215 | 93 | 83 | 46 | 60 | 105 | -79 |
| Depreciation & amort. | -0 | -0 | -0 | 19 | -19 | -19 | -19 | -19 | -0 | -0 | -17 | -22 |
| EBIT | 64 | 22 | 5 | 166 | 444 | 196 | 74 | 64 | 46 | 60 | 88 | -102 |
| Net financials | 0 | -1 | -1 | 5 | 22 | 34 | 40 | 40 | 44 | 46 | 20 | 17 |
| Profit before tax | 64 | 21 | 4 | 171 | 466 | 230 | 114 | 104 | 90 | 106 | 108 | -85 |
| Tax | 18 | 5 | 1 | 38 | 103 | 51 | 25 | 23 | 20 | 23 | 24 | -19 |
| Net profit | 47 | 16 | 3 | 133 | 364 | 179 | 89 | 81 | 70 | 83 | 84 | -66 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 153 | 338 | 256 | 562 | 979 | 955 | 1.001 | 1.107 | 1.138 | 1.222 | 600 | 517 |
| Equity | 127 | 142 | 145 | 279 | 642 | 821 | 910 | 991 | 1.061 | 1.144 | 527 | 461 |
| Long-term debt | 0 | 0 | 0 | 76 | 76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 27 | 195 | 111 | 207 | 260 | 134 | 91 | 116 | 77 | 78 | 70 | 54 |
| Total debt | 27 | 195 | 111 | 282 | 336 | 134 | 91 | 116 | 77 | 78 | 70 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HT Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KiroprakThorhauge Holding ApS | Company | 66.7% | 66.7% | 2023 |
FREDERIKSEN BAY HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Frederiksen Bay | Chief Executive Officer | 0 companies |
| Henrik Thorhauge | Management | 0 companies |
| Kirsten Anne Thorhauge | Chairman | 0 companies |