| Revenue | DKK 42,7M | +28% |
| EBITDA | DKK 17,1M | +89% |
| Net profit | DKK 11,7M | +118% |
| Total assets | DKK 71,8M | +28% |
| Equity | DKK 46M | +17% |
| Employees | 41 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 29.668 | 36.277 | 43.223 | 33.395 | 42.702 |
| Staff expenses | -20.132 | -22.411 | -23.428 | -24.314 | -25.571 |
| EBITDA | 9.432 | 13.866 | 19.795 | 9.082 | 17.131 |
| Depreciation & amort. | -2.208 | -2.076 | -2.048 | -2.239 | -2.003 |
| EBIT | 7.224 | 11.790 | 17.747 | 6.843 | 15.127 |
| Net financials | 49 | -126 | -56 | 42 | -147 |
| Profit before tax | 7.273 | 11.665 | 17.692 | 6.885 | 14.981 |
| Tax | 1.609 | 2.580 | 3.905 | 1.537 | 3.321 |
| Net profit | 5.664 | 9.085 | 13.786 | 5.348 | 11.660 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 56.023 | 62.971 | 67.972 | 56.231 | 71.824 |
| Equity | 38.082 | 42.167 | 46.953 | 39.301 | 45.962 |
| Long-term debt | 804 | 752 | 778 | 802 | 779 |
| Short-term debt | 13.976 | 17.806 | 16.596 | 13.616 | 21.299 |
| Total debt | 14.780 | 18.558 | 17.375 | 14.418 | 22.078 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Chief Executive Officer | Chief Executive Officer | 2009 |
| Former (3) | ||
| Audit | 1991 – 1992 | |
PH Management | Management | 1991 – 1992 |
KA | Audit | 1996 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2024 | |
| Board of Directors | 2013 | |
| Former (5) | ||
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 1991 – 2003 | |
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2017 – 2024 | |
| Chairman | 2010 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 10–14.99% | 10% | 2025 | |
| Company | 20–24.99% | 20% | 2025 | |
| Company | 66.67–89.99% | 66.67% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Majgaard Hansen | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Jep Lassen I/S | Audit | 0 companies |
| Peter Huuse Sørensen | Management | 0 companies |
| K.V.E.I. AF 1/10 2003 A/S | Audit | 0 companies |
| Karin Ingrid Pedersen | Board of Directors | 0 companies |
| Torben Majgaard Hansen | Board of Directors | 0 companies |
| Tine Bergenhammer Nielsen | Board of Directors | 0 companies |
| Johnni Kristensen | Board of Directors | 0 companies |
| Eigil Sundstrup Jensen | Chairman | 0 companies |
| Jan Nørgaard | Board of Directors | 0 companies |
| Jørgen Sloth Andersen | Board of Directors | 0 companies |
| Torben From Nielsen | Board of Directors | 0 companies |