| Revenue | DKK 835K | +12% |
| EBITDA | DKK 44K | +43% |
| Net profit | DKK -24K | +19% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 491K | -5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 874 | 1.834 | 1.204 | 2.231 | 3.236 | 1.436 | 1.446 | 686 | 987 | 1.486 | 743 | 835 |
| Staff expenses | -213 | -1.074 | -578 | -751 | -999 | -1.118 | -1.053 | -589 | -737 | -713 | -713 | -792 |
| EBITDA | 59 | 290 | 120 | 18 | 341 | 318 | 393 | 97 | 250 | 773 | 30 | 44 |
| Depreciation & amort. | -39 | -100 | -30 | -27 | -9 | -34 | -54 | -54 | -54 | -68 | -59 | -59 |
| EBIT | 21 | 190 | 91 | -9 | 332 | 284 | 340 | 44 | 196 | 705 | -29 | -15 |
| Net financials | 0 | -2 | -2 | -4 | -4 | -4 | -13 | -11 | -9 | -4 | 0 | -0 |
| Profit before tax | 21 | 188 | 89 | -13 | 328 | 280 | 327 | 33 | 188 | 701 | -29 | -16 |
| Tax | -0 | 47 | 21 | 1 | 73 | 65 | 77 | 12 | 56 | 147 | 1 | 8 |
| Net profit | 21 | 142 | 68 | -14 | 256 | 215 | 251 | 21 | 131 | 554 | -29 | -24 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 449 | 454 | 435 | 679 | 1.214 | 1.693 | 1.835 | 1.004 | 1.370 | 1.896 | 1.264 | 1.159 |
| Equity | 101 | 242 | 80 | 66 | 322 | 537 | 787 | 633 | 589 | 1.144 | 514 | 491 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 564 | 529 |
| Short-term debt | 349 | 211 | 355 | 613 | 892 | 818 | 1.043 | 371 | 776 | 752 | 186 | 140 |
| Total debt | 349 | 211 | 355 | 613 | 892 | 818 | 1.043 | 371 | 776 | 752 | 749 | 669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 2013 | — | — |
DW Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D. R. Holding ApS | Company | 100.0% | 100.0% | 2020 |
Hemming Holding ApS | Company | 50.0% | 50.0% | 2017 |
DITLEV ROSING HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Fangel Poulsen | Founder | 0 companies |
| Ditlev William Høgh Rosing | Management | 0 companies |