| Revenue | DKK -173K | +1% |
| EBITDA | DKK -173K | +3% |
| Net profit | DKK 123K | -94% |
| Total assets | DKK 15,3M | -10% |
| Equity | DKK 7,3M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -87 | -50 | -35 | — | -91 | -146 | -142 | -141 | -145 | -152 | -146 | -172 | -173 |
| Staff expenses | -435 | -391 | -399 | -527 | -363 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -521 | -442 | -434 | -590 | -454 | -146 | -142 | -141 | -145 | -152 | -146 | -178 | -173 |
| Depreciation & amort. | 24 | 24 | -23 | -23 | -23 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -545 | -465 | -457 | -614 | -478 | -169 | -142 | -141 | -145 | -152 | -146 | -178 | -173 |
| Net financials | 393 | -852 | 836 | 189 | -1.501 | 1.493 | 1.491 | 602 | 694 | -765 | 673 | 2.171 | 394 |
| Profit before tax | -152 | -1.317 | 379 | -424 | -1.979 | 1.323 | 1.349 | 461 | 550 | -918 | 527 | 1.993 | 222 |
| Tax | -42 | -697 | 69 | -81 | -456 | 294 | 305 | 107 | 114 | -203 | 103 | -59 | 99 |
| Net profit | -110 | -620 | 310 | -343 | -1.523 | 1.030 | 1.044 | 354 | 436 | -714 | 424 | 2.052 | 123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.371 | 49.580 | 49.394 | 41.031 | 36.362 | 36.517 | 37.589 | 25.820 | 21.791 | 18.289 | 17.780 | 17.065 | 15.341 |
| Equity | 3.726 | 3.353 | 3.262 | 3.147 | 1.618 | 2.923 | 4.235 | 4.793 | 5.236 | 4.677 | 5.101 | 7.153 | 7.275 |
| Long-term debt | 29.825 | 25.526 | 36.890 | 27.653 | 24.398 | 21.038 | 16.330 | 11.671 | 6.504 | 3.610 | 1.728 | 0 | 0 |
| Short-term debt | 16.570 | 18.067 | 6.655 | 7.684 | 8.221 | 10.070 | 14.927 | 8.004 | 9.459 | 10.002 | 10.951 | 9.912 | 8.066 |
| Total debt | 46.395 | 43.593 | 43.545 | 35.337 | 32.618 | 31.109 | 31.257 | 19.676 | 15.962 | 13.612 | 12.679 | 9.912 | 8.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
CL Management | Management | 1998 | — | — |
BZ Audit | Audit | 1999 | — | — |
P | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FMB HOLDING A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Carsten Lind Pedersen | Management | 0 companies |
| Bjarne Zepernick | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Anton Mikkelsen | Board of Directors | 0 companies |
| Svend Erik Dalsgaard Justesen | Chairman | 0 companies |
| Jane Lind Sam | Chairman | 0 companies |
| Susanne Birgitte Pedersen | Board of Directors | 0 companies |