| Revenue | — | — |
| EBITDA | DKK -210K | +40% |
| Net profit | DKK 18,9M | +1085% |
| Total assets | DKK 235,1M | +7% |
| Equity | DKK 234,3M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | -120 | -325 | -211 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -87 | -82 | -113 | -272 | -311 | -99 | -63 | 8.455 | 14.238 | -120 | -325 | -211 | -351 | -210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -87 | -82 | -113 | -272 | -311 | -99 | -63 | 8.455 | 14.238 | -120 | -325 | -211 | -351 | -210 |
| Net financials | 3.111 | 765 | 1.686 | 1.080 | 3.384 | 5.374 | 11.661 | 9.467 | 16.589 | 31.591 | 8.221 | 9.309 | 4.251 | 19.424 |
| Profit before tax | 3.023 | 683 | 1.573 | 808 | 3.073 | 5.276 | 11.598 | 9.382 | 16.411 | 31.471 | 7.896 | 9.098 | 3.900 | 19.215 |
| Tax | 294 | 168 | 240 | 167 | -56 | 243 | 165 | 194 | 588 | 1.226 | -1.494 | 1.307 | 2.306 | 333 |
| Net profit | 2.729 | 515 | 1.333 | 640 | 3.129 | 5.032 | 11.433 | 9.188 | 15.823 | 30.245 | 76.800 | 7.791 | 1.593 | 18.882 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.308 | 27.233 | 28.809 | 29.323 | 31.844 | 39.625 | 54.590 | 62.828 | 82.769 | 112.771 | 178.361 | 218.951 | 218.675 | 235.058 |
| Equity | 26.757 | 26.772 | 28.105 | 28.246 | 31.203 | 38.245 | 49.594 | 58.582 | 72.404 | 102.149 | 177.949 | 218.838 | 216.932 | 234.313 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.357 | 5.788 | 0 | 0 | 1.221 | 0 |
| Short-term debt | 82 | 218 | 259 | 579 | 474 | 1.255 | 4.369 | 3.857 | 4.916 | 4.833 | 411 | 113 | 522 | 744 |
| Total debt | 82 | 218 | 259 | 579 | 474 | 1.255 | 4.369 | 3.857 | 10.273 | 10.621 | 411 | 113 | 1.743 | 744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 1997 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
AK Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Latla Invest ApS | Company | 33.3% | 15.0% | 2023 |
ELVA Holding 2023 ApS | Company | 33.3% | 15.0% | 2023 |
FMTL Holding ApS | Company | 5.0% | 66.7% | 2023 |
| Individual | 33.3% | 15.0% | 2023 | |
| Individual | 33.3% | 15.0% | 2023 | |
Thorlarco Holding 2023 ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Michael Thorsen Larsen | Management | 0 companies |
| Margit Fonseca Nielsen | Chief Executive Officer | 0 companies |
| Anders Keld Nielsen | Founder | 0 companies |