| Revenue | DKK 316K | -13% |
| EBITDA | DKK 2,3M | +526% |
| Net profit | DKK 937K | +2081% |
| Total assets | DKK 2,2M | -35% |
| Equity | DKK 1,4M | +202% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 592 | 677 | 683 | 444 | 365 | 363 | 316 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 296 | 592 | 677 | 683 | 444 | 365 | 363 | 2.276 |
| Depreciation & amort. | -75 | -152 | -152 | -174 | -94 | -249 | -145 | 980 |
| EBIT | 221 | 440 | 525 | 509 | 350 | 116 | 219 | 1.296 |
| Net financials | -28 | -44 | -34 | -26 | -25 | -87 | -173 | -123 |
| Profit before tax | 192 | 396 | 491 | 483 | 325 | 28 | 46 | 1.173 |
| Tax | 42 | 89 | 109 | 111 | 72 | 1 | 3 | 237 |
| Net profit | 150 | 307 | 382 | 372 | 253 | 28 | 43 | 937 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.932 | 1.833 | 1.624 | 1.611 | 1.478 | 3.543 | 3.447 | 2.247 |
| Equity | 200 | 357 | 439 | 479 | 393 | 421 | 464 | 1.400 |
| Long-term debt | 774 | 738 | 701 | 664 | 626 | 1.421 | 1.351 | 0 |
| Short-term debt | 916 | 687 | 443 | 428 | 422 | 1.675 | 1.603 | 830 |
| Total debt | 1.690 | 1.425 | 1.144 | 1.092 | 1.048 | 3.095 | 2.954 | 830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 | |
MICHAEL FRAHM ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frahm | Management | 0 companies |