| Revenue | DKK 746K | +153% |
| EBITDA | DKK 298K | +316% |
| Net profit | DKK 99K | +136% |
| Total assets | DKK 5M | +12% |
| Equity | DKK 1,4M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 335 | 212 | 340 | 445 | -125 | 253 | 544 | 489 | 822 | 979 | 839 | 900 | 294 | 746 |
| Staff expenses | -231 | -188 | -196 | -202 | -230 | -174 | -289 | -336 | -378 | -395 | -397 | -522 | -432 | -448 |
| EBITDA | 104 | 24 | 143 | 243 | -354 | 79 | 256 | 153 | 444 | 584 | 442 | 378 | -138 | 298 |
| Depreciation & amort. | -18 | -37 | -32 | -30 | -12 | -5 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 86 | -13 | 112 | 213 | -366 | 75 | 253 | 153 | 444 | 584 | 442 | 378 | -138 | 298 |
| Net financials | -47 | -49 | -58 | -90 | -47 | -55 | -37 | -47 | -52 | -90 | -52 | -157 | -216 | -170 |
| Profit before tax | 40 | -62 | 54 | 123 | -413 | 19 | 215 | 106 | 393 | 493 | 390 | 221 | -354 | 128 |
| Tax | -0 | -0 | 2 | -0 | -0 | -0 | -0 | -0 | 39 | 109 | 86 | 50 | -76 | 29 |
| Net profit | 40 | -62 | 51 | 123 | -368 | 19 | 215 | 106 | 354 | 384 | 304 | 171 | -278 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.750 | 2.223 | 2.729 | 3.955 | 2.289 | 1.516 | 2.702 | 2.694 | 2.951 | 3.067 | 4.270 | 4.858 | 4.414 | 4.963 |
| Equity | 252 | 190 | 241 | 364 | -4 | 16 | 231 | 337 | 691 | 1.075 | 1.379 | 1.550 | 1.272 | 1.371 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 0 | 0 |
| Short-term debt | 1.498 | 2.033 | 2.488 | 3.590 | 2.293 | 1.500 | 2.470 | 2.357 | 2.260 | 1.992 | 2.891 | 3.267 | 3.142 | 3.592 |
| Total debt | 1.498 | 2.033 | 2.488 | 3.590 | 2.293 | 1.500 | 2.470 | 2.357 | 2.260 | 1.992 | 2.891 | 3.308 | 3.142 | 3.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FC Founder | Founder | 2006 | — | — |
MB Management | Management | 2018 | — | — |
TT Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M3 Holding Rebild ApS | Company | 100.0% | 100.0% | 2024 |
M3 Ejendomme ApS | Company | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Christensen | Founder | 0 companies |
| Michael Binderup Christensen | Management | 0 companies |
| Teddie Thulstrup | Audit | 0 companies |