| Revenue | DKK 262K | -17% |
| EBITDA | DKK -203K | -124% |
| Net profit | DKK -373K | -119% |
| Total assets | DKK 1,4M | -7% |
| Equity | DKK -454K | -461% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -101 | 159 | 203 | 359 | 538 | 560 | 847 | 855 | 752 | 315 | 262 |
| Staff expenses | -0 | -0 | -72 | -152 | -296 | -465 | -634 | -741 | -656 | -406 | -465 |
| EBITDA | -101 | 159 | 131 | 207 | 242 | 95 | 213 | 114 | 96 | -91 | -203 |
| Depreciation & amort. | -45 | -86 | -104 | -113 | -103 | -90 | -76 | -68 | -63 | -103 | -103 |
| EBIT | -146 | 73 | 27 | 94 | 138 | 5 | 137 | 46 | 33 | -194 | -306 |
| Net financials | -57 | -72 | -42 | -39 | -43 | -24 | -31 | -19 | -25 | -24 | -68 |
| Profit before tax | -203 | 1 | -16 | 55 | 95 | -19 | 106 | 26 | 8 | -218 | -373 |
| Tax | -44 | 4 | -3 | 12 | 23 | -3 | 22 | 6 | -0 | -48 | -0 |
| Net profit | -159 | -2 | -12 | 43 | 72 | -16 | 84 | 21 | 8 | -170 | -373 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 813 | 867 | 798 | 730 | 1.033 | 921 | 1.767 | 960 | 1.241 | 1.456 | 1.356 |
| Equity | -109 | -111 | -123 | -80 | -8 | -24 | 60 | 81 | 89 | -81 | -454 |
| Long-term debt | 839 | 890 | 836 | 699 | 990 | 538 | 515 | 462 | 559 | 1.026 | 1.307 |
| Short-term debt | 82 | 88 | 85 | 112 | 51 | 407 | 1.192 | 417 | 593 | 511 | 503 |
| Total debt | 922 | 978 | 921 | 811 | 1.041 | 945 | 1.707 | 879 | 1.152 | 1.537 | 1.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL FARVER HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
Daniel Jacobsen Holding ApS | Company | 20.0% | 20.0% | 2026 |
Sowilo ApS. | Company | 20.0% | 20.0% | 2026 |
THOMAS BODEKÆR HOLDING ApS | Company | 20.0% | 20.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Farver Sørensen | Management | 0 companies |