| Revenue | DKK 35,8M | +18% |
| EBITDA | DKK 9,1M | +2% |
| Net profit | DKK 6,4M | -9% |
| Total assets | DKK 32,3M | +7% |
| Equity | DKK 25,9M | +10% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 10.331 | 5.450 | 5.948 | 9.275 | 16.028 | 22.553 | 30.252 | 35.797 |
| Staff expenses | -7.766 | -5.421 | -5.546 | -6.464 | -10.039 | -16.296 | -21.306 | -26.707 |
| EBITDA | 2.565 | 29 | 402 | 2.811 | 5.989 | 6.257 | 8.946 | 9.090 |
| Depreciation & amort. | -0 | -25 | -38 | -38 | -38 | -104 | -459 | -728 |
| EBIT | 2.565 | 4 | 364 | 2.774 | 5.952 | 6.153 | 8.487 | 8.363 |
| Net financials | -254 | 748 | 347 | 596 | -1.264 | 698 | 870 | 281 |
| Profit before tax | 2.311 | 753 | 712 | 3.370 | 4.688 | 6.851 | 9.357 | 8.644 |
| Tax | 525 | 188 | 163 | 845 | 1.039 | 1.480 | 2.149 | 2.249 |
| Net profit | 1.786 | 565 | 549 | 2.525 | 3.649 | 5.285 | 7.042 | 6.395 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 13.858 | 11.329 | 12.088 | 14.775 | 17.502 | 22.288 | 30.118 | 32.303 |
| Equity | 10.360 | 10.055 | 10.604 | 12.828 | 15.477 | 18.937 | 23.479 | 25.875 |
| Long-term debt | 0 | 61 | 157 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.497 | 1.208 | 1.322 | 1.945 | 2.025 | 3.287 | 6.639 | 6.360 |
| Total debt | 3.497 | 1.269 | 1.480 | 1.945 | 2.025 | 3.287 | 6.639 | 6.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Fogh Duelund | Management | 0 companies |