| Revenue | DKK 4M | +1% |
| EBITDA | DKK 969K | -48% |
| Net profit | DKK 740K | -48% |
| Total assets | DKK 3M | -5% |
| Equity | DKK 1,4M | -20% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 257 | 112 | 438 | 1.429 | 1.456 | 769 | 1.958 | 3.975 | 4.013 |
| Staff expenses | -0 | -0 | -343 | -581 | -594 | -484 | -1.289 | -2.103 | -3.044 |
| EBITDA | 257 | 112 | 95 | 848 | 862 | 286 | 669 | 1.871 | 969 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -13 | -13 | -39 | -28 | -28 |
| EBIT | 257 | 112 | 95 | 846 | 849 | 273 | 631 | 1.843 | 941 |
| Net financials | -0 | -0 | 0 | -2 | -1 | -19 | 4 | 8 | 16 |
| Profit before tax | 257 | 112 | 95 | 843 | 849 | 255 | 635 | 1.851 | 956 |
| Tax | 57 | 25 | 22 | 187 | 190 | 59 | 144 | 414 | 216 |
| Net profit | 200 | 87 | 74 | 657 | 659 | 196 | 492 | 1.437 | 740 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 295 | 443 | 243 | 1.243 | 1.689 | 865 | 1.477 | 3.199 | 3.034 |
| Equity | 201 | 139 | 162 | 819 | 878 | 374 | 865 | 1.802 | 1.442 |
| Long-term debt | 0 | 0 | 0 | 175 | 186 | 57 | 149 | 416 | 216 |
| Short-term debt | 93 | 305 | 80 | 247 | 620 | 427 | 461 | 981 | 1.376 |
| Total debt | 93 | 305 | 80 | 422 | 806 | 484 | 609 | 1.397 | 1.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kingstoft Holding ApS | Company | 50.0% | 50.0% | 2023 |
Læsø Holding ApS | Company | 25.0% | 25.0% | 2023 |
Banggaard Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fruergaard Kingstoft | Management | 0 companies |
| Lars Egsvang Rasmussen | Chairman | 0 companies |
| Jesper Røssel Læsø | Board of Directors | 0 companies |
| Mathias Banggaard Simonsen | Board of Directors | 0 companies |