| Revenue | DKK -6K | +41% |
| EBITDA | DKK -9K | -25% |
| Net profit | DKK 32K | -9% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 513K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -8 | -7 | -7 | -6 | -2 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -8 | -7 | -7 | -6 | -2 | -4 | -4 | -4 | -7 | -8 | -7 | -8 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -8 | -7 | -7 | -6 | -2 | -4 | -4 | -4 | -7 | -8 | -7 | -8 | -9 |
| Net financials | 27 | -3 | 65 | 130 | 106 | 38 | 65 | 70 | 66 | -15 | 46 | 44 | 43 | 41 |
| Profit before tax | 21 | -11 | 58 | 123 | 98 | 35 | 58 | 61 | 63 | -21 | 38 | 37 | 35 | 32 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 21 | -11 | 58 | 123 | 98 | 35 | 58 | 61 | 63 | -21 | 38 | 37 | 35 | 32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 519 | 512 | 1.122 | 1.117 | 1.113 | 1.110 | 1.147 | 1.188 | 1.213 | 1.157 | 1.161 | 1.163 | 1.163 | 1.159 |
| Equity | 407 | 395 | 453 | 576 | 674 | 658 | 665 | 673 | 682 | 605 | 587 | 566 | 543 | 513 |
| Long-term debt | 0 | 0 | 629 | 502 | 399 | 413 | 406 | 400 | 416 | 437 | 459 | 482 | 506 | 531 |
| Short-term debt | 112 | 117 | 40 | 40 | 40 | 39 | 76 | 115 | 115 | 115 | 115 | 115 | 115 | 115 |
| Total debt | 112 | 117 | 669 | 541 | 439 | 452 | 482 | 515 | 531 | 552 | 574 | 597 | 621 | 646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Madsen | Management | 0 companies |