| Revenue | DKK 496K | -187% |
| EBITDA | DKK 165K | +119% |
| Net profit | DKK -389K | +54% |
| Total assets | DKK 1M | -2% |
| Equity | DKK -16M | -2% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -1.392 | -1.578 | -100 | -287 | -572 | 496 |
| Staff expenses | -2.705 | -1.292 | -1.063 | -572 | -287 | -331 |
| EBITDA | -4.097 | -2.870 | -1.197 | -859 | -859 | 165 |
| Depreciation & amort. | -732 | -3.567 | -161 | -198 | -212 | -174 |
| EBIT | -4.829 | -6.437 | -1.358 | -1.058 | -1.070 | -9 |
| Net financials | -784 | -146 | -65 | -100 | -0 | -490 |
| Profit before tax | -5.613 | -6.583 | -1.424 | -1.158 | -1.070 | -499 |
| Tax | -0 | -0 | -0 | -0 | -226 | -110 |
| Net profit | -5.613 | -6.583 | -1.424 | -1.158 | -845 | -389 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 6.154 | 1.074 | 1.197 | 977 | 1.023 | 1.002 |
| Equity | -5.563 | -12.146 | -13.569 | -14.727 | -15.572 | -15.961 |
| Long-term debt | 0 | 12.384 | 12.384 | 15.658 | 16.343 | 16.914 |
| Short-term debt | 11.717 | 836 | 2.383 | 46 | 252 | 50 |
| Total debt | 11.717 | 13.220 | 14.766 | 15.704 | 16.595 | 16.964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
YASSINE HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mustapha Fauzi Yassine | Management | 0 companies |
| Malik Tayyar | Board of Directors | 0 companies |
| Christian Rützou Hornskov | Chairman | 0 companies |