| Revenue | DKK -55K | +72% |
| EBITDA | DKK -55K | -72% |
| Net profit | DKK -112K | -24% |
| Total assets | DKK 1,5M | -7% |
| Equity | DKK 1,3M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | 220 | 162 | 219 | 218 | 219 | 194 | 4 | 130 | 62 | -5 | -32 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 221 | 220 | 162 | 219 | 218 | 219 | 194 | 4 | 130 | 62 | -5 | -32 | -55 |
| Depreciation & amort. | -62 | -62 | -64 | -64 | -64 | -64 | -64 | -0 | -57 | -96 | -57 | -57 | -57 |
| EBIT | 159 | 158 | 99 | 155 | 154 | 156 | 131 | 4 | 73 | -34 | -62 | -89 | -112 |
| Net financials | -11 | 0 | 10 | 7 | -20 | -23 | -22 | -12 | -33 | -7 | -2 | -1 | 0 |
| Profit before tax | 148 | 158 | 108 | 162 | 134 | 132 | 109 | -8 | 40 | -41 | -64 | -90 | -112 |
| Tax | 37 | 38 | 23 | 32 | 29 | 29 | 25 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 111 | 120 | 85 | 130 | 104 | 103 | 85 | -8 | 40 | -41 | -64 | -90 | -112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.151 | 4.209 | 4.309 | 4.415 | 3.784 | 2.907 | 2.857 | 3.268 | 3.127 | 1.764 | 1.701 | 1.610 | 1.499 |
| Equity | 2.029 | 2.149 | 2.234 | 2.365 | 2.469 | 1.572 | 1.657 | 1.649 | 1.689 | 1.608 | 1.544 | 1.454 | 1.343 |
| Long-term debt | 1.221 | 1.160 | 1.103 | 1.037 | 970 | 908 | 847 | 797 | 665 | 0 | 0 | 0 | 0 |
| Short-term debt | 851 | 839 | 886 | 923 | 246 | 318 | 258 | 727 | 678 | 60 | 62 | 60 | 61 |
| Total debt | 2.072 | 1.999 | 1.989 | 1.960 | 1.215 | 1.226 | 1.104 | 1.524 | 1.343 | 60 | 62 | 60 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING MØLBJERG LARSEN ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Mølbjerg Larsen | Management | 0 companies |