| Revenue | DKK 1M | -17% |
| EBITDA | DKK -40K | -110% |
| Net profit | DKK -36K | -112% |
| Total assets | DKK 639K | -8% |
| Equity | DKK 291K | -11% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 701 | 598 | 892 | 1.378 | 1.279 | 813 | 1.221 | 1.274 | 1.198 | 1.233 | 1.248 | 1.031 |
| Staff expenses | -422 | -565 | -641 | -587 | -674 | -545 | -587 | -646 | -662 | -727 | -853 | -1.071 |
| EBITDA | 279 | 33 | 251 | 791 | 605 | 268 | 634 | 629 | 537 | 505 | 395 | -40 |
| Depreciation & amort. | -1 | -3 | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 278 | 30 | 247 | 788 | 601 | 266 | 634 | 629 | 537 | 505 | 395 | -40 |
| Net financials | 2 | 1 | -1 | 3 | 3 | 2 | 3 | 6 | 5 | -3 | -0 | -3 |
| Profit before tax | 281 | 31 | 246 | 791 | 605 | 267 | 636 | 635 | 542 | 502 | 394 | -44 |
| Tax | 70 | 8 | 55 | 175 | 134 | 61 | 141 | 141 | 121 | 113 | 89 | -7 |
| Net profit | 210 | 23 | 191 | 616 | 470 | 207 | 495 | 494 | 421 | 389 | 305 | -36 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 418 | 267 | 419 | 1.005 | 916 | 468 | 1.116 | 967 | 1.163 | 1.381 | 697 | 639 |
| Equity | 290 | 210 | 271 | 697 | 567 | 324 | 619 | 713 | 933 | 922 | 327 | 291 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 127 | 56 | 147 | 307 | 348 | 145 | 497 | 254 | 230 | 459 | 369 | 349 |
| Total debt | 127 | 56 | 147 | 307 | 348 | 145 | 497 | 254 | 230 | 459 | 369 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FITZHUGH VENTURES ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Fitzhugh | Management | 0 companies |