| Revenue | DKK 11,4M | +9% |
| EBITDA | DKK 952K | +34% |
| Net profit | DKK 454K | +65% |
| Total assets | DKK 9M | -2% |
| Equity | DKK 1,6M | +39% |
| Employees | 65 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.532 | 10.105 | 10.268 | 9.938 | 12.098 | 12.889 | 10.177 | 10.437 | 11.370 |
| Staff expenses | -8.304 | -8.798 | -9.348 | -9.775 | -10.138 | -10.843 | -9.818 | -9.729 | -10.419 |
| EBITDA | 229 | 1.307 | 920 | 164 | 1.961 | 2.046 | 359 | 707 | 952 |
| Depreciation & amort. | -27 | -133 | -185 | -190 | -295 | -257 | -256 | -247 | -272 |
| EBIT | 202 | 1.173 | 735 | -26 | 1.665 | 1.789 | 103 | 460 | 679 |
| Net financials | -144 | -122 | -2 | 0 | 32 | 35 | -95 | -88 | -52 |
| Profit before tax | 57 | 1.051 | 733 | -25 | 1.697 | 1.824 | 9 | 372 | 627 |
| Tax | 16 | 235 | 164 | -3 | 387 | 416 | 46 | 97 | 174 |
| Net profit | 41 | 816 | 569 | -22 | 1.310 | 1.408 | -37 | 275 | 454 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.875 | 7.393 | 8.294 | 7.963 | 7.905 | 8.569 | 9.794 | 9.226 | 9.047 |
| Equity | 91 | 907 | 1.301 | 1.099 | 2.230 | 2.337 | 900 | 1.175 | 1.629 |
| Long-term debt | 0 | 0 | 0 | 271 | 0 | 3.629 | 4.946 | 4.321 | 1.006 |
| Short-term debt | 6.784 | 6.465 | 6.960 | 6.564 | 5.670 | 2.592 | 3.918 | 3.693 | 6.357 |
| Total debt | 6.784 | 6.465 | 6.960 | 6.835 | 5.670 | 6.221 | 8.864 | 8.014 | 7.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 2016 | — | — |
TB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Strandvejen Otterup Holding ApS | Company | 100.0% | 100.0% | 2020 |
Otterup Årslev Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frank | Founder | 0 companies |
| Torben Bech | Management | 0 companies |