| Revenue | DKK 1,2M | -14% |
| EBITDA | DKK 143K | -10% |
| Net profit | DKK 128K | +4% |
| Total assets | DKK 1,2M | +6% |
| Equity | DKK 1,1M | +11% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 553 | 680 | 607 | 620 | 695 | 976 | 761 | 691 | 696 | 496 | 946 | 1.365 | 1.177 |
| Staff expenses | -123 | -159 | -168 | -163 | -189 | -292 | -223 | -204 | -240 | -297 | -595 | -1.207 | -1.035 |
| EBITDA | 205 | 331 | 233 | 257 | 281 | 463 | 317 | 288 | 353 | 107 | 352 | 158 | 143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 205 | 331 | 233 | 257 | 281 | 463 | 317 | 288 | 353 | 107 | 352 | 158 | 143 |
| Net financials | 0 | 0 | 6 | 4 | 0 | -74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 205 | 331 | 239 | 260 | 281 | 388 | 317 | 288 | 353 | 107 | 352 | 158 | 143 |
| Tax | 53 | 85 | 61 | 63 | 63 | 104 | 71 | 68 | 78 | 24 | 90 | 35 | 15 |
| Net profit | 152 | 246 | 178 | 197 | 219 | 284 | 245 | 220 | 275 | 84 | 262 | 123 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 393 | 551 | 668 | 647 | 812 | 693 | 534 | 574 | 784 | 692 | 961 | 1.120 | 1.182 |
| Equity | 200 | 306 | 344 | 402 | 161 | 161 | -105 | 360 | 635 | 569 | 831 | 971 | 1.082 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53 | 105 | 324 | 246 | 652 | 532 | 639 | 214 | 149 | 123 | 131 | 149 | 100 |
| Total debt | 193 | 245 | 324 | 246 | 652 | 532 | 639 | 214 | 149 | 123 | 131 | 149 | 100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Mørch | Founder | 0 companies |
| Kenth Nielsen | Board of Directors | 0 companies |
| Malgorzata Beata Bruun | Chairman | 0 companies |
| Iver Leuenhagen | Board of Directors | 0 companies |
| Arne Paabøl Andersen | Board of Directors | 0 companies |
| Ejvind Helmer Nielsen | Board of Directors | 0 companies |
| Viola Slot Pedersen | Board of Directors | 0 companies |