| Revenue | DKK 540K | +63% |
| EBITDA | DKK 184K | +806% |
| Net profit | DKK 128K | +641% |
| Total assets | DKK 847K | +19% |
| Equity | DKK 494K | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 296 | 321 | 332 | 540 |
| Staff expenses | -381 | -305 | -312 | -356 |
| EBITDA | -84 | 17 | 20 | 184 |
| Depreciation & amort. | -34 | -23 | -22 | -21 |
| EBIT | -118 | -7 | -2 | 164 |
| Net financials | 8 | 9 | 23 | -9 |
| Profit before tax | -110 | 2 | 21 | 155 |
| Tax | -28 | 15 | 4 | 27 |
| Net profit | -82 | -13 | 17 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 614 | 625 | 713 | 847 |
| Equity | 362 | 349 | 366 | 494 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 251 | 276 | 346 | 353 |
| Total debt | 251 | 276 | 346 | 353 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
FM Management | Management | 2000 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2013 – 2016 | |
| Chairman | 2000 – 2013 | |
| Board of Directors | 2000 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Individual | 20–24.99% | 20–24.99% | 2013 | |
| Individual | 20–24.99% | 20–24.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Møller | Management | 0 companies |
| Jens Astrup Madsen | Chairman | 0 companies |
| Flemming Liestmann Sørensen | Chairman | 0 companies |
| Lene Sønderby Knudsen | Board of Directors | 0 companies |
| Niels Knud Jensen | Board of Directors | 0 companies |