| Revenue | DKK -99K | -1% |
| EBITDA | DKK -99K | +1% |
| Net profit | DKK 10,8M | +6% |
| Total assets | DKK 59,5M | -1% |
| Equity | DKK 53,8M | +8% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92.671 | 91.383 | 100.766 | 92.257 | 101.328 | 118.554 | 100.874 | 114.397 | -80 | -93 | -94 | -100 | -99 |
| Staff expenses | -77.630 | -74.359 | -87.202 | -77.425 | -79.748 | -89.318 | -101.196 | -101.652 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.246 | 17.024 | 13.564 | 14.833 | 21.580 | 29.236 | -322 | 12.746 | -80 | -93 | -94 | -100 | -99 |
| Depreciation & amort. | -3.157 | -3.865 | -4.212 | -4.254 | -4.561 | -4.615 | -5.165 | -4.587 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.089 | 13.159 | 9.352 | 10.579 | 17.019 | 24.621 | -5.487 | 8.159 | -80 | -93 | -94 | -100 | -99 |
| Net financials | -701 | -749 | -948 | -818 | -2.731 | -2.560 | -318 | -207 | 5.520 | 8.872 | 7.218 | 9.548 | 10.909 |
| Profit before tax | 11.183 | 12.410 | 8.404 | 9.731 | 14.250 | 22.011 | -5.914 | 7.751 | 5.440 | 8.780 | 7.124 | 9.448 | 10.810 |
| Tax | 2.918 | 2.990 | 2.015 | 1.844 | 3.705 | 6.853 | -1.750 | 1.783 | -46 | 738 | 45 | -825 | -36 |
| Net profit | 8.265 | 9.420 | 6.389 | 7.887 | 10.545 | 15.158 | -4.164 | 5.967 | 5.486 | 8.042 | 7.079 | 10.273 | 10.846 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.259 | 104.325 | 116.309 | 137.054 | 146.484 | 180.133 | 100.602 | 110.924 | 51.134 | 47.842 | 51.746 | 60.145 | 59.528 |
| Equity | 30.819 | 34.159 | 29.067 | 32.317 | 41.892 | 47.254 | 37.115 | 42.276 | 41.119 | 34.332 | 41.819 | 49.955 | 53.785 |
| Long-term debt | 16.907 | 13.685 | 20.042 | 18.882 | 16.088 | 17.399 | 16.873 | 18.106 | 971 | 471 | 0 | 0 | 0 |
| Short-term debt | 47.090 | 49.514 | 61.837 | 79.531 | 82.662 | 107.280 | 40.511 | 44.610 | 7.853 | 11.210 | 8.090 | 9.070 | 5.089 |
| Total debt | 63.997 | 63.199 | 81.879 | 98.413 | 98.750 | 124.679 | 57.384 | 62.716 | 8.824 | 11.681 | 8.090 | 9.070 | 5.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3 X Munk Holding ApS | Company | 50.0% | 50.0% | 2022 |
O. KORSHOLM HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Munk | Management | 0 companies |
| Christian Hübertz Mortensen | Chairman | 0 companies |
| Claus Christensen | Chairman | 0 companies |
| Sanne Refshauge Nørup | Board of Directors | 0 companies |
| Ole Korsholm | Board of Directors | 0 companies |
| Helle Heidi Munk | Board of Directors | 0 companies |