| Revenue | DKK 120,1M | +25% |
| EBITDA | DKK 9,1M | -15% |
| Net profit | DKK 6,8M | -70% |
| Total assets | DKK 69,5M | -2% |
| Equity | DKK 46,8M | +17% |
| Employees | 98 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69.076 | 77.037 | 67.820 | 79.473 | 82.844 | 108.309 | 118.548 | 99.307 | 102.581 | 104.848 | 144.726 | 96.050 | 120.101 |
| Staff expenses | -38.493 | -44.778 | -50.672 | -51.362 | -50.901 | -61.878 | -69.256 | -53.836 | -50.727 | -59.075 | -62.401 | -56.429 | -72.079 |
| EBITDA | 4.772 | 3.207 | -8.390 | 1.691 | -6.251 | 6.510 | 8.041 | 5.028 | 19.633 | 13.625 | 37.836 | 10.748 | 9.138 |
| Depreciation & amort. | 368 | -643 | -935 | -2.132 | -2.994 | -3.774 | -4.286 | -2.853 | -2.757 | -3.786 | -3.858 | -3.177 | -3.187 |
| EBIT | 4.404 | 2.564 | -9.325 | -441 | -9.245 | 2.736 | 3.755 | 2.175 | 16.876 | 9.839 | 33.977 | 7.571 | 5.951 |
| Net financials | -664 | -1.468 | 1.152 | 974 | -338 | -1.792 | -1.263 | -1.785 | -872 | 36 | 179 | 16.932 | 2.949 |
| Profit before tax | 8.809 | 1.097 | -8.173 | 533 | -9.583 | 945 | 2.492 | 390 | 16.004 | 9.874 | 34.156 | 24.503 | 8.900 |
| Tax | 2.285 | 641 | -34 | -1.385 | 580 | 427 | -325 | -5.707 | 2.972 | 3.406 | 15.174 | 1.667 | 2.114 |
| Net profit | 6.523 | 456 | -8.139 | 1.918 | -10.162 | 517 | 2.816 | 6.097 | 13.033 | 6.468 | 18.982 | 22.837 | 6.786 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.064 | 40.905 | 36.955 | 39.199 | 40.287 | 35.564 | 37.604 | 46.518 | 56.724 | 55.513 | 69.040 | 71.124 | 69.504 |
| Equity | 18.513 | 18.261 | 9.559 | 12.746 | 7.811 | 5.832 | 9.531 | 16.380 | 27.105 | 33.530 | 36.631 | 40.047 | 46.834 |
| Long-term debt | 0 | 0 | 0 | 6.948 | 6.096 | 3.670 | 1.260 | 6.913 | 5.650 | 2.039 | 0 | 0 | 0 |
| Short-term debt | 13.757 | 21.831 | 26.565 | 18.616 | 25.462 | 25.565 | 26.710 | 20.991 | 20.475 | 16.971 | 30.859 | 30.180 | 22.456 |
| Total debt | 13.757 | 21.831 | 26.565 | 25.565 | 31.558 | 29.235 | 27.970 | 27.904 | 26.126 | 19.010 | 30.859 | 30.180 | 22.456 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JB Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2015 | |
MKP ApS | Company | 10.0% | 10.0% | 2015 |
MATOS INVEST ApS | Company | 15.0% | 15.0% | 2019 |
| Individual | 20.0% | 20.0% | 2015 | |
NIREP TRADING A/S | Company | 5.0% | 5.0% | 2017 |
VERTIC A/S | Company | 5.0% | 5.0% | 2021 |
| Individual | 10.0% | 15.0% | 2016 | |
Sublimis eMase Holding ApS | Company | 66.7% | 66.7% | 2022 |
NIREP HOLDING A/S | Company | 5.0% | 5.0% | 2015 |
SJ ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Fernando Matzkin | Chief Executive Officer | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Niels Jespersen | Deputy Chairman | 0 companies |
| Guibert Andres Englebienne | Board of Directors | 0 companies |
| Nestor Augusto Nocetti | Chairman | 0 companies |
| Martin Gonzalo Umaran Sanchez | Deputy Chairman | 0 companies |
| William Timothy Love | Board of Directors | 0 companies |
| Søren Pommer | Board of Directors | 0 companies |
| Thomas William Wylonis | Board of Directors | 0 companies |
| Morten Nødgaard Albæk | Chairman | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |
| Henrik Martin Schlægel | Board of Directors | 0 companies |
| Ebbe Nilsson | Board of Directors | 0 companies |
| Mads Krogh Petersen | Board of Directors | 0 companies |