| Revenue | DKK -6K | -14% |
| EBITDA | DKK -6K | +14% |
| Net profit | DKK -7K | -3% |
| Total assets | DKK 5K | +15% |
| Equity | DKK -322K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 169 | 143 | 156 | 122 | -36 | 0 | — | 207 | -7 | -7 | -7 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -139 | 146 | 66 | 119 | 671 | 726 | 0 | 0 | 207 | -7 | -7 | -7 | -6 |
| Depreciation & amort. | -1 | -0 | -0 | -0 | 275 | 381 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -139 | 146 | 66 | 119 | 396 | 345 | 0 | 0 | 207 | -7 | -7 | -7 | -6 |
| Net financials | -401 | -213 | -106 | -82 | -41 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 |
| Profit before tax | -540 | -67 | -39 | 37 | 355 | 345 | 0 | 0 | 208 | -7 | -7 | -7 | -7 |
| Tax | -135 | -17 | -10 | 9 | 281 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -405 | -50 | -29 | 28 | 74 | 345 | 0 | 0 | 208 | -7 | -7 | -7 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.049 | 1.959 | 1.929 | 1.899 | 0 | 0 | 0 | 0 | 3 | 0 | 2 | 4 | 5 |
| Equity | -869 | -919 | -948 | -920 | -846 | -501 | -501 | -501 | -293 | -300 | -307 | -314 | -322 |
| Long-term debt | 1.657 | 1.803 | 1.805 | 1.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.260 | 1.075 | 1.072 | 1.050 | 846 | 501 | 501 | 501 | 296 | 300 | 309 | 319 | 327 |
| Total debt | 2.917 | 2.878 | 2.877 | 2.819 | 846 | 501 | 501 | 501 | 296 | 300 | 309 | 319 | 327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2005 | — | — |
AP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FM 01 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Byrholt Hansen | Management | 0 companies |
| Anders Prehn Sørensen | Management | 0 companies |
| Nikolaj Elbrønd | Deputy Chairman | 0 companies |