| Revenue | DKK 4,8M | +4% |
| EBITDA | DKK 454K | -39% |
| Net profit | DKK 131K | -75% |
| Total assets | DKK 10M | -10% |
| Equity | DKK 6,5M | +0% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.042 | 0 | 0 | 4.584 | 4.759 |
| Staff expenses | -0 | -0 | -3.415 | -3.836 | -4.305 |
| EBITDA | -12 | 663 | 7.212 | 748 | 454 |
| Depreciation & amort. | -0 | -0 | -1.663 | -57 | -214 |
| EBIT | -12 | 663 | 5.549 | 691 | 240 |
| Net financials | -35 | -26 | -43 | -7 | -64 |
| Profit before tax | -47 | 637 | 5.506 | 684 | 176 |
| Tax | -34 | 117 | 1.252 | 157 | 44 |
| Net profit | -14 | 520 | 4.254 | 527 | 131 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.485 | 4.685 | 9.732 | 11.093 | 10.021 |
| Equity | 1.470 | 1.890 | 5.944 | 6.470 | 6.472 |
| Long-term debt | 1.363 | 1.266 | 1.702 | 1.123 | 1.035 |
| Short-term debt | 1.631 | 1.513 | 1.016 | 2.272 | 1.242 |
| Total debt | 2.994 | 2.779 | 2.718 | 3.395 | 2.277 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FM Founder | Founder | 1999 |
LJ Management | Management | 1999 |
| Former (1) | ||
DE Management | Management | 2003 – 2011 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Elmegaard Svenningsen | Management | 0 companies |
| Frank Michael Nielsen | Founder | 0 companies |
| Lars Jørgensen | Management | 0 companies |