| Revenue | DKK 17,2M | +7% |
| EBITDA | DKK 890K | +23% |
| Net profit | DKK 249K | +137% |
| Total assets | DKK 19,2M | -6% |
| Equity | DKK 3,7M | +7% |
| Employees | 52 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 16.318 | 14.892 | 12.841 | 16.059 | 17.247 |
| Staff expenses | -11.572 | -12.394 | -13.940 | -15.295 | -16.358 |
| EBITDA | 4.632 | 2.499 | -1.099 | 726 | 890 |
| Depreciation & amort. | -54 | -56 | -190 | -291 | -214 |
| EBIT | 4.578 | 2.443 | -1.289 | 435 | 676 |
| Net financials | -78 | -332 | -198 | -290 | -330 |
| Profit before tax | 4.500 | 2.111 | -1.487 | 145 | 346 |
| Tax | 1.028 | 490 | -311 | 40 | 97 |
| Net profit | 3.472 | 1.621 | -1.176 | 105 | 249 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.738 | 21.095 | 21.869 | 20.326 | 19.189 |
| Equity | 7.472 | 7.493 | 3.317 | 3.422 | 3.671 |
| Long-term debt | 1.055 | 488 | 1.094 | 337 | 0 |
| Short-term debt | 17.211 | 13.114 | 17.458 | 16.567 | 15.518 |
| Total debt | 18.266 | 13.602 | 18.552 | 16.904 | 15.518 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FM Founder | Founder | 1998 |
KL Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1998 – 2021 | |
| Chairman | 1998 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Company | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Mikael Jensen | Founder | 0 companies |
| Kristian Lauridsen | Management | 0 companies |
| Birgitte Jensen | Board of Directors | 0 companies |
| Søren Bo Jensen | Chairman | 0 companies |