| Revenue | DKK 5,9M | +91% |
| EBITDA | DKK 1,9M | +225% |
| Net profit | DKK 1,5M | +231% |
| Total assets | DKK 4,9M | +80% |
| Equity | DKK 3,4M | +82% |
| Employees | 22 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | -33 | 41 | -2.195 | 1.594 | 3.153 | 4.290 | 8.268 | 12.709 | 3.079 | 5.874 |
| Staff expenses | -0 | -8 | -10 | -108 | -150 | -172 | -402 | -753 | -1.323 | -2.481 | -3.926 |
| EBITDA | -6 | -42 | 30 | -109 | -235 | 324 | 151 | 392 | 898 | 599 | 1.948 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -42 | 30 | -109 | -235 | 324 | 151 | 392 | 898 | 599 | 1.948 |
| Net financials | 0 | -1 | -6 | 0 | 0 | 0 | -1 | -2 | -4 | -0 | 30 |
| Profit before tax | -6 | -43 | 24 | -109 | -235 | 324 | 150 | 390 | 893 | 598 | 1.977 |
| Tax | -0 | -0 | -0 | -19 | -0 | 20 | 33 | 85 | 198 | 132 | 435 |
| Net profit | -6 | -43 | 24 | -90 | -235 | 304 | 117 | 305 | 695 | 467 | 1.543 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27 | 350 | 424 | 592 | 61 | 309 | 769 | 935 | 1.948 | 2.734 | 4.921 |
| Equity | -6 | 251 | 75 | 213 | -47 | 258 | 375 | 680 | 1.375 | 1.885 | 3.438 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 98 | 348 | 380 | 108 | 51 | 395 | 255 | 508 | 671 | 1.311 |
| Total debt | 33 | 98 | 348 | 380 | 108 | 51 | 395 | 255 | 508 | 671 | 1.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 2014 | — | — |
AH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Henning Group ApS | Company | 90.0% | 90.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
MATHIAS J. LARSEN HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fristrøm | Founder | 0 companies |
| Andreas Henning | Management | 0 companies |
| Jan Knudsen | Board of Directors | 0 companies |