| Revenue | DKK 20M | +24% |
| EBITDA | DKK 3,8M | -6% |
| Net profit | DKK 657K | -7% |
| Total assets | DKK 40M | -7% |
| Equity | DKK 10,5M | +4% |
| Employees | 34 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.173 | 14.874 | 14.057 | 16.043 | 19.957 |
| Staff expenses | -9.751 | -10.000 | -11.142 | -11.968 | -16.117 |
| EBITDA | 2.421 | 4.873 | 2.916 | 4.075 | 3.823 |
| Depreciation & amort. | -1.064 | -1.210 | -1.456 | -1.530 | -1.566 |
| EBIT | 1.358 | 3.664 | 1.460 | 2.545 | 2.257 |
| Net financials | -898 | -814 | -818 | -1.621 | -1.394 |
| Profit before tax | 459 | 2.850 | 642 | 924 | 863 |
| Tax | 111 | 659 | 161 | 219 | 205 |
| Net profit | 348 | 2.191 | 480 | 704 | 657 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 34.832 | 35.146 | 36.639 | 42.811 | 40.027 |
| Equity | 7.522 | 9.413 | 9.893 | 10.098 | 10.455 |
| Long-term debt | 4.669 | 4.146 | 3.645 | 3.106 | 2.754 |
| Short-term debt | 21.419 | 20.393 | 22.097 | 28.533 | 25.719 |
| Total debt | 26.088 | 24.539 | 25.742 | 31.639 | 28.473 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HK | Founder | 2014 |
MF Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Chairman | 2015 | |
| Former (2) | ||
| Chairman | 2014 – 2015 | |
| Chairman | 2015 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Kristensen Smedegaard | Founder | 0 companies |
| Morten Falck Smedegaard | Management | 0 companies |
| Ronald Kristensen Smedegaard | Chairman | 0 companies |
| Michael Zøhner-Pedersen | Chairman | 0 companies |
| Klaus Falck Smedegaard | Board of Directors | 0 companies |
| Eddie Falck Smedegaard | Chairman | 0 companies |