| Revenue | DKK -535K | +91% |
| EBITDA | DKK -535K | -91% |
| Net profit | DKK -823K | -50% |
| Total assets | DKK 12,4M | -3% |
| Equity | DKK -3,4M | -31% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -94 | -300 | -119 | -281 | -535 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4 | -300 | -119 | -281 | -535 |
| Depreciation & amort. | -2 | -5 | -4 | -1 | -0 |
| EBIT | 2 | -304 | -123 | -282 | -535 |
| Net financials | -230 | -244 | -256 | -268 | -288 |
| Profit before tax | -228 | -548 | -380 | -550 | -823 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -228 | -548 | -380 | -550 | -823 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.356 | 12.898 | 12.770 | 12.741 | 12.414 |
| Equity | -1.136 | -1.684 | -2.064 | -2.613 | -3.436 |
| Long-term debt | 9.083 | 9.083 | 9.083 | 9.083 | 9.083 |
| Short-term debt | 5.409 | 5.499 | 5.751 | 6.272 | 6.767 |
| Total debt | 14.492 | 14.582 | 14.834 | 15.355 | 15.850 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2011 |
| Former (3) | ||
CB Management | Management | 2005 – 2011 |
JK Management | Management | 2005 – 2007 |
TA Management | Management | 2007 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2011 | |
| Former (3) | ||
| Chairman | 2011 – 2021 | |
| Board of Directors | 2007 – 2009 | |
| Chairman | 2007 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2010 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Brix Maach | Management | 0 companies |
| Jens Kyhnæb | Management | 0 companies |
| Torben Andreasen | Management | 0 companies |
| Flemming Munk | Management | 0 companies |
| Allan Maggo Thygesen | Chairman | 0 companies |
| Christian Petri | Board of Directors | 0 companies |
| Flemming Leif Jensen | Chairman | 0 companies |
| Bent Stamer | Chairman | 0 companies |
| Ole Korsholm | Board of Directors | 0 companies |