| Revenue | DKK 3,2M | +57% |
| EBITDA | DKK 114K | -81% |
| Net profit | DKK 70K | -85% |
| Total assets | DKK 2,5M | -8% |
| Equity | DKK 1,2M | -26% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.928 | 2.185 | 2.320 | 2.035 | 3.194 |
| Staff expenses | -1.152 | -1.165 | -1.477 | -1.419 | -3.080 |
| EBITDA | 776 | 1.019 | 843 | 616 | 114 |
| Depreciation & amort. | -18 | -32 | -29 | -29 | -29 |
| EBIT | 758 | 987 | 813 | 587 | 85 |
| Net financials | 6 | 2 | 9 | 14 | 6 |
| Profit before tax | 764 | 989 | 822 | 601 | 90 |
| Tax | 170 | 219 | 184 | 134 | 21 |
| Net profit | 594 | 770 | 638 | 467 | 70 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.767 | 2.708 | 3.049 | 2.666 | 2.453 |
| Equity | 1.490 | 1.760 | 1.799 | 1.666 | 1.236 |
| Long-term debt | 96 | 99 | 102 | 105 | 110 |
| Short-term debt | 1.181 | 850 | 1.148 | 895 | 1.107 |
| Total debt | 1.277 | 948 | 1.250 | 1.000 | 1.217 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2006 |
| Former (2) | ||
SL Audit | Audit | 1985 – 1996 |
FW Management | Management | 1985 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2012 | |
| Former (1) | ||
| Board of Directors | 1985 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Leth | Audit | 0 companies |
| Flemming Woldsen | Management | 0 companies |
| Filip Mark Svane Woldsen | Management | 0 companies |
| Albert Rosendahl Woldsen | Board of Directors | 0 companies |
| Ann Maiken Rosendahl Woldsen | Board of Directors | 0 companies |
| Iben Judith Svane Woldsen | Board of Directors | 0 companies |