| Revenue | DKK 1M | +17% |
| EBITDA | DKK 279K | -36% |
| Net profit | DKK 154K | -57% |
| Total assets | DKK 2,2M | -16% |
| Equity | DKK 1,7M | +6% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 412 | 736 | 1.976 | 1.653 | 1.143 | 1.002 | 899 | 877 | 1.023 |
| Staff expenses | -196 | -550 | -839 | -533 | -592 | -600 | -581 | -435 | -744 |
| EBITDA | 217 | 187 | 465 | -45 | 551 | 387 | 318 | 433 | 279 |
| Depreciation & amort. | -0 | -2 | -19 | -11 | -20 | -8 | -25 | -21 | -29 |
| EBIT | 217 | 185 | 446 | -56 | 531 | 379 | 293 | 412 | 250 |
| Net financials | 0 | -2 | -10 | -4 | -5 | -8 | -70 | 52 | -50 |
| Profit before tax | 217 | 183 | 436 | -60 | 527 | 371 | 223 | 463 | 200 |
| Tax | 48 | 42 | 98 | -2 | 107 | 82 | 49 | 102 | 46 |
| Net profit | 169 | 141 | 338 | -57 | 420 | 289 | 174 | 361 | 154 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 414 | 568 | 1.799 | 1.507 | 2.157 | 2.101 | 2.190 | 2.610 | 2.196 |
| Equity | 219 | 310 | 595 | 538 | 958 | 1.190 | 1.306 | 1.608 | 1.701 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195 | 256 | 1.202 | 969 | 1.192 | 904 | 875 | 996 | 492 |
| Total debt | 195 | 256 | 1.202 | 969 | 1.192 | 904 | 875 | 996 | 492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Fiksak Hemmingsen | Management | 0 companies |