| Revenue | DKK 5,6M | -19% |
| EBITDA | DKK 382K | -34% |
| Net profit | DKK 112K | -58% |
| Total assets | DKK 9,4M | -4% |
| Equity | DKK 4,8M | +2% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.533 | 8.659 | 7.444 | 6.898 | 5.615 |
| Staff expenses | -8.789 | -9.124 | -8.149 | -6.315 | -5.233 |
| EBITDA | 744 | -464 | -705 | 583 | 382 |
| Depreciation & amort. | -255 | -299 | -222 | -152 | -247 |
| EBIT | 488 | -763 | -927 | 431 | 135 |
| Net financials | -124 | 20 | -158 | -71 | 22 |
| Profit before tax | 364 | -743 | -1.086 | 360 | 157 |
| Tax | 86 | -160 | -233 | 93 | 45 |
| Net profit | 278 | -583 | -852 | 267 | 112 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.902 | 13.089 | 12.547 | 9.879 | 9.441 |
| Equity | 4.875 | 4.292 | 4.439 | 4.706 | 4.818 |
| Long-term debt | 661 | 668 | 682 | 706 | 674 |
| Short-term debt | 9.366 | 8.129 | 7.426 | 4.467 | 3.949 |
| Total debt | 10.027 | 8.798 | 8.108 | 5.173 | 4.623 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2020 |
| Former (1) | ||
OB Management | Management | 2018 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Former (3) | ||
| Board of Directors | 1977 – 1991 | |
| Chairman | 2015 – 2018 | |
| Board of Directors | 2014 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Flauenskjold | Management | 0 companies |
| Ole Bjerring | Management | 0 companies |
| Knud Flauenskjold | Board of Directors | 0 companies |
| Anette Furbo | Board of Directors | 0 companies |
| Christen Flauenskjold | Chairman | 0 companies |
| Jytte Rønholt Flauenskjold | Chairman | 0 companies |
| Morten Jensen | Board of Directors | 0 companies |