| Revenue | DKK 312K | +25% |
| EBITDA | DKK -13K | +94% |
| Net profit | DKK -24K | +93% |
| Total assets | DKK 471K | -30% |
| Equity | DKK -358K | -7% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 62 | 1.798 | 567 | 662 | 399 | 249 | 312 |
| Staff expenses | -70 | -615 | -445 | -484 | -566 | -471 | -325 |
| EBITDA | -8 | 1.183 | 122 | 178 | -167 | -222 | -13 |
| Depreciation & amort. | -0 | -87 | -87 | -87 | -87 | -87 | -0 |
| EBIT | -8 | 1.096 | 35 | 91 | -254 | -309 | -13 |
| Net financials | -2 | -19 | -25 | -26 | -24 | -17 | -11 |
| Profit before tax | -10 | 1.077 | 10 | 65 | -279 | -326 | -24 |
| Tax | 1 | 239 | -4 | -90 | 17 | -0 | -0 |
| Net profit | -11 | 839 | 14 | 155 | -296 | -326 | -24 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 449 | 2.452 | 1.511 | 1.751 | 695 | 672 | 471 |
| Equity | 69 | 908 | 422 | 577 | -7 | -333 | -358 |
| Long-term debt | 0 | 309 | 224 | 216 | 42 | 44 | 46 |
| Short-term debt | 379 | 1.158 | 792 | 958 | 660 | 962 | 783 |
| Total debt | 379 | 1.468 | 1.016 | 1.174 | 702 | 1.006 | 829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MFH HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
Retail360 ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frands Hansen | Management | 0 companies |
| Rolf Jan Lynge Olsen | Board of Directors | 0 companies |
| Mads Laursen | Board of Directors | 0 companies |