| Revenue | DKK -5K | -70% |
| EBITDA | DKK -5K | +93% |
| Net profit | DKK -124K | +12% |
| Total assets | DKK 2,1M | +10% |
| Equity | DKK -2M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | -26 | -48 | -85 | -44 | -183 | 764 | -462 | 632 | -400 | -31 | -15 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -81 | -291 | -275 | -205 | -217 | -20 | -0 | -0 |
| EBITDA | 2 | -26 | -48 | -85 | -44 | -263 | 473 | -738 | 426 | -884 | -50 | -62 | -5 |
| Depreciation & amort. | -251 | -85 | -106 | -173 | -94 | -276 | -572 | -602 | -514 | -1.876 | -27 | -7 | -7 |
| EBIT | -249 | -111 | -154 | -258 | -138 | -539 | -99 | -1.339 | -88 | -2.760 | -77 | -70 | -12 |
| Net financials | 0 | 0 | -12 | -2 | -35 | -76 | -58 | -252 | -269 | -285 | -146 | -133 | -173 |
| Profit before tax | -249 | -111 | -166 | -260 | -172 | -615 | -157 | -1.591 | -357 | -3.045 | -224 | -203 | -185 |
| Tax | -30 | -38 | -61 | -75 | -122 | 2 | -35 | -350 | -74 | -461 | -83 | -62 | -61 |
| Net profit | -219 | -72 | -105 | -185 | -51 | -618 | -122 | -1.241 | -283 | -2.585 | -140 | -141 | -124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 886 | 2.085 | 2.429 | 3.304 | 6.256 | 9.512 | 7.745 | 7.625 | 8.917 | 5.024 | 2.237 | 1.930 | 2.126 |
| Equity | 141 | 69 | -36 | -221 | -272 | -889 | -1.012 | 1.247 | 964 | -1.620 | -1.761 | -1.902 | -2.025 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 850 | 850 | 1.906 | 625 | 645 | 645 | 669 |
| Short-term debt | 745 | 2.017 | 2.465 | 3.525 | 6.528 | 10.156 | 7.629 | 5.425 | 6.018 | 6.020 | 3.353 | 3.186 | 3.483 |
| Total debt | 745 | 2.017 | 2.465 | 3.525 | 6.528 | 10.156 | 8.479 | 6.275 | 7.924 | 6.645 | 3.998 | 3.831 | 4.152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
EP Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TANDLÆGE FRANK MULVAD ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Mulvad | Chief Executive Officer | 0 companies |
| Erik Pedersen | Management | 0 companies |