| Revenue | DKK 1,2M | +116% |
| EBITDA | DKK 596K | +343% |
| Net profit | DKK 576K | +317% |
| Total assets | DKK 98K | -48% |
| Equity | DKK -509K | +53% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | 354 | 207 | 33 | 104 | 1.010 | 730 | 539 | 1.166 |
| Staff expenses | -72 | -348 | -241 | -0 | -0 | -1.291 | -1.365 | -784 | -571 |
| EBITDA | -90 | 6 | -33 | 33 | 104 | -281 | -635 | -245 | 596 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -90 | 6 | -33 | 33 | 104 | -281 | -635 | -245 | 596 |
| Net financials | -0 | -0 | 75 | -2 | -2 | -3 | -29 | -23 | -20 |
| Profit before tax | -90 | 6 | 42 | 31 | 102 | -283 | -664 | -268 | 576 |
| Tax | -19 | 1 | 11 | 7 | 25 | -9 | -3 | -3 | -0 |
| Net profit | -71 | 5 | 31 | 24 | 77 | -275 | -661 | -265 | 576 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 154 | 72 | 60 | 240 | 194 | 178 | 190 | 98 |
| Equity | -21 | -16 | 15 | 38 | 116 | -159 | -820 | -1.085 | -509 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 170 | 57 | 21 | 124 | 353 | 998 | 1.274 | 607 |
| Total debt | 121 | 170 | 57 | 21 | 124 | 353 | 998 | 1.274 | 607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
DG Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mema Holding ApS | Company | 100.0% | 100.0% | 2021 |
Føns Lomholt ApS | Company | 50.0% | 50.0% | 2018 |
MARTIN FRANDSEN HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
L.Larsen Holding IVS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Frandsen | Chief Executive Officer | 0 companies |
| Claus Rasmussen | Chief Executive Officer | 0 companies |
| Nicolai Føns Lomholt | Chief Executive Officer | 0 companies |
| Dennis Gert Willesen | Management | 0 companies |