| Revenue | DKK 5,3M | +6% |
| EBITDA | DKK 1,1M | -39% |
| Net profit | DKK 591K | -16% |
| Total assets | DKK 23,2M | +10% |
| Equity | DKK 1,3M | +80% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -803 | 1.029 | 1.106 | 431 | 2.917 | 2.673 | 4.455 | 4.260 | 5.008 | 5.319 |
| Staff expenses | -1.485 | -1.694 | -2.163 | -1.609 | -1.905 | -1.865 | -2.239 | -2.822 | -3.156 | -4.187 |
| EBITDA | -2.288 | -665 | -1.057 | -1.178 | 1.012 | 808 | 2.216 | 1.438 | 1.852 | 1.132 |
| Depreciation & amort. | -43 | -52 | -54 | -19 | -35 | -33 | -31 | -36 | -44 | -0 |
| EBIT | -2.331 | -717 | -1.112 | -1.197 | 976 | 774 | 2.185 | 1.402 | 1.808 | 1.132 |
| Net financials | -39 | 694 | -81 | -377 | -456 | -292 | -55 | 35 | -901 | -373 |
| Profit before tax | -2.370 | -23 | -1.192 | -1.574 | 520 | 483 | 2.130 | 1.437 | 907 | 759 |
| Tax | -0 | -87 | -269 | -346 | 2 | -206 | 469 | 316 | 200 | 167 |
| Net profit | -2.370 | 64 | -924 | -1.228 | 518 | 689 | 1.662 | 1.121 | 707 | 591 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.935 | 5.794 | 6.643 | 11.002 | 12.738 | 13.589 | 21.511 | 21.934 | 21.028 | 23.152 |
| Equity | -1.870 | -1.806 | -2.730 | -3.958 | -3.439 | -2.750 | -1.089 | 32 | 739 | 1.331 |
| Long-term debt | 2.996 | 2.850 | 3.850 | 3.850 | 3.850 | 4.039 | 4.756 | 4.256 | 2.888 | 3.850 |
| Short-term debt | 3.808 | 4.750 | 5.523 | 11.109 | 12.327 | 12.300 | 17.844 | 17.646 | 17.401 | 17.971 |
| Total debt | 6.805 | 7.600 | 9.373 | 14.959 | 16.177 | 16.339 | 22.600 | 21.902 | 20.288 | 21.821 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLOWCON INTERNATIONAL ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Halborg Techen | Chief Executive Officer | 0 companies |
| Torben Wittendorff Ibsen | Board of Directors | 0 companies |
| Bjarne Wittendorff Ibsen | Chairman | 0 companies |
| Louise Grith Ibsen | Board of Directors | 0 companies |
| Khaled Fawzi Ahmed El-Sabbagh | Board of Directors | 0 companies |