| Revenue | DKK 11M | -11% |
| EBITDA | DKK 1,1M | +125% |
| Net profit | DKK 771K | +740% |
| Total assets | DKK 5M | -29% |
| Equity | DKK 2,9M | +16% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.658 | 3.298 | 3.885 | 5.660 | 7.698 | 7.345 | 9.410 | 10.481 | 12.036 | 11.774 | 12.295 | 10.958 |
| Staff expenses | -2.436 | -3.260 | -3.557 | -5.280 | -7.374 | -7.100 | -8.721 | -10.044 | -11.624 | -12.642 | -11.738 | -9.878 |
| EBITDA | 222 | 38 | 328 | 380 | 324 | 245 | 689 | 437 | 412 | -869 | 480 | 1.080 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -17 | -44 | -89 | -107 | -42 | -115 | -86 |
| EBIT | 222 | 38 | 328 | 380 | 324 | 228 | 646 | 348 | 305 | -911 | 365 | 994 |
| Net financials | -13 | -11 | -2 | -2 | 9 | 84 | -7 | 122 | 30 | 18 | -200 | -5 |
| Profit before tax | 209 | 27 | 327 | 378 | 333 | 312 | 638 | 470 | 336 | -893 | 165 | 990 |
| Tax | 55 | 4 | 72 | 84 | 73 | 71 | 141 | 105 | 76 | -192 | 73 | 219 |
| Net profit | 154 | 22 | 255 | 295 | 260 | 240 | 498 | 365 | 259 | -701 | 92 | 771 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.035 | 1.533 | 2.067 | 2.986 | 4.365 | 5.492 | 6.767 | 6.378 | 7.529 | 7.451 | 6.985 | 4.983 |
| Equity | 304 | 326 | 481 | 776 | 1.035 | 1.276 | 1.773 | 2.138 | 3.466 | 2.424 | 2.516 | 2.921 |
| Long-term debt | 75 | 75 | 75 | 75 | 75 | 97 | 197 | 82 | 56 | 0 | 0 | 0 |
| Short-term debt | 656 | 1.132 | 1.444 | 2.066 | 3.175 | 3.996 | 4.667 | 3.980 | 3.841 | 5.027 | 4.420 | 1.880 |
| Total debt | 731 | 1.207 | 1.519 | 2.141 | 3.250 | 4.093 | 4.864 | 4.062 | 3.897 | 5.027 | 4.420 | 1.880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2013 | |
MICHAEL FRAHM ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frahm | Management | 0 companies |