| Revenue | DKK 2,7M | +10% |
| EBITDA | DKK 528K | +14% |
| Net profit | DKK 342K | +37% |
| Total assets | DKK 2M | -2% |
| Equity | DKK 716K | +15% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.006 | 2.202 | 2.397 | 2.429 | 2.681 |
| Staff expenses | -1.646 | -1.923 | -1.991 | -1.968 | -2.154 |
| EBITDA | 360 | 279 | 406 | 461 | 528 |
| Depreciation & amort. | -81 | -81 | -94 | -147 | -90 |
| EBIT | 279 | 199 | 313 | 314 | 438 |
| Net financials | 4 | 1 | 7 | 5 | 0 |
| Profit before tax | 283 | 199 | 320 | 319 | 439 |
| Tax | 63 | 44 | 72 | 70 | 97 |
| Net profit | 220 | 156 | 249 | 249 | 342 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.568 | 1.489 | 1.688 | 1.990 | 1.955 |
| Equity | 576 | 531 | 625 | 624 | 716 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 987 | 954 | 1.058 | 1.359 | 1.218 |
| Total debt | 987 | 954 | 1.058 | 1.359 | 1.218 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2008 |
| Former (1) | ||
SM Management | Management | 2007 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2007 – 2008 | |
| Chairman | 2008 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Møller | Management | 0 companies |
| Flemming Munk Laigaard | Management | 0 companies |
| Jørgen Juul Frandsen | Board of Directors | 0 companies |
| Lars Steen Møller | Board of Directors | 0 companies |
| Thorkild Kristian Laigaard | Chairman | 0 companies |