| Revenue | DKK 3,5M | +12% |
| EBITDA | DKK 1,2M | -1% |
| Net profit | DKK 37K | -85% |
| Total assets | DKK 8,8M | +54% |
| Equity | DKK 1,4M | +3% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.878 | 3.608 | 3.223 | 3.146 | 3.536 |
| Staff expenses | -2.486 | -2.578 | -1.970 | -1.861 | -2.235 |
| EBITDA | 2.349 | 1.005 | 1.199 | 1.261 | 1.243 |
| Depreciation & amort. | -1.136 | -1.023 | -764 | -662 | -849 |
| EBIT | 1.213 | -18 | 435 | 599 | 394 |
| Net financials | -160 | -63 | -334 | -285 | -346 |
| Profit before tax | 1.053 | -81 | 101 | 313 | 48 |
| Tax | 232 | -16 | 22 | 70 | 11 |
| Net profit | 821 | -65 | 79 | 244 | 37 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.320 | 6.601 | 6.384 | 5.747 | 8.846 |
| Equity | 1.221 | 1.006 | 1.085 | 1.328 | 1.365 |
| Long-term debt | 3.197 | 2.588 | 2.813 | 2.309 | 4.788 |
| Short-term debt | 2.810 | 2.930 | 2.389 | 1.941 | 2.514 |
| Total debt | 6.007 | 5.519 | 5.201 | 4.251 | 7.302 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Frøkjær Hansen | Management | 0 companies |
| Jens Lauritsen | Board of Directors | 0 companies |
| Jannik Chris Holm | Chairman | 0 companies |