| Revenue | DKK -6K | -1% |
| EBITDA | DKK -6K | +1% |
| Net profit | DKK 2,1M | -72% |
| Total assets | DKK 33,7M | +8% |
| Equity | DKK 19M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -484 | 202 | -6 | -9 | -11 | -4 | -12 | -3 | -6 | -7 | -7 | -8 | -6 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -476 | 202 | -6 | -9 | -11 | -4 | -12 | -3 | -6 | -7 | -7 | -8 | -6 | -6 |
| Depreciation & amort. | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -480 | 202 | -6 | -9 | -11 | -4 | -12 | -3 | -6 | -7 | -7 | -8 | -6 | -6 |
| Net financials | -56 | 827 | 1.781 | 45 | 2.266 | 92 | 89 | 89 | 88 | 86 | -74 | 6.973 | 7.435 | 2.152 |
| Profit before tax | -507 | 1.030 | 1.775 | 36 | 2.255 | 88 | 77 | 86 | 82 | 79 | -81 | 6.965 | 7.429 | 2.146 |
| Tax | -132 | 62 | 11 | 9 | 20 | 19 | 17 | 19 | 18 | 18 | -18 | -52 | 50 | 76 |
| Net profit | -375 | 968 | 1.764 | 28 | 2.235 | 68 | 60 | 67 | 64 | 62 | -63 | 7.017 | 7.379 | 2.070 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.467 | 2.575 | 4.359 | 2.137 | 5.141 | 6.256 | 6.884 | 7.837 | 10.853 | 12.690 | 22.778 | 22.980 | 31.259 | 33.694 |
| Equity | 982 | 1.950 | 3.665 | 1.129 | 3.263 | 3.228 | 3.182 | 3.141 | 3.095 | 3.043 | 2.866 | 9.765 | 17.021 | 18.956 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -484 | 624 | 694 | 1.008 | 1.878 | 3.028 | 3.701 | 4.696 | 7.759 | 9.646 | 19.912 | 13.215 | 14.238 | 14.738 |
| Total debt | -484 | 624 | 694 | 1.008 | 1.878 | 3.028 | 3.701 | 4.696 | 7.759 | 9.646 | 19.912 | 13.215 | 14.238 | 14.738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Founder | Founder | 2005 | — | — |
PW Founder | Founder | 2005 | — | — |
EU Founder | Founder | 2005 | — | — |
| Audit | 2007 | — | — | |
EU Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Møller Jensen | Founder | 0 companies |
| Pia Wind Mortensen | Founder | 0 companies |
| Ellen Underbjerg-Hansen | Founder | 0 companies |
| REVISIONSPARTNER REGISTRERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Einer Underbjerg-Hansen | Founder | 0 companies |
| Jesper Hansen | Board of Directors | 0 companies |