| Revenue | DKK 34K | -100% |
| EBITDA | DKK 109 | +100% |
| Net profit | DKK -2K | +100% |
| Total assets | DKK 22K | -100% |
| Equity | DKK 12K | -100% |
| Employees | 71 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | — | — | 27 | 26.793 | -4.275 | -2.013 | -1.225 | -6.927 | -6.877 | -12.354 | -12.024 | -11.333 | 34 |
| Staff expenses | -30 | -0 | -0 | -29 | -31.434 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38 |
| EBITDA | -6 | 0 | 0 | -3 | -4.641 | -4.275 | -2.013 | -1.459 | -6.927 | -6.877 | -12.354 | -12.300 | -11.333 | 0 |
| Depreciation & amort. | -3 | -0 | -0 | -1 | -2.056 | -2.843 | -2.641 | -1.322 | -1.996 | -2.667 | -3.395 | -1.674 | -1.815 | 2 |
| EBIT | -9 | 0 | 0 | -4 | -6.697 | -7.118 | -4.654 | -2.781 | -8.923 | -9.544 | -15.749 | -13.974 | -13.148 | -2 |
| Net financials | -0 | 0 | 0 | -0 | -81 | -3 | -43 | -17 | 101 | -40 | 21 | 32 | 117 | -0 |
| Profit before tax | -9 | 0 | 0 | -4 | -6.778 | -7.121 | -4.697 | -2.798 | -8.822 | -9.584 | -15.728 | -13.942 | -13.031 | -2 |
| Tax | -2 | -0 | -0 | -1 | -1.559 | -1.565 | 4.302 | 1.728 | -101 | -0 | -2.440 | -841 | -0 | -0 |
| Net profit | -7 | 0 | 0 | -3 | -5.219 | -5.556 | -8.999 | -4.526 | -8.721 | -9.584 | -13.288 | -13.101 | -13.031 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27 | 0 | 0 | 16 | 16.381 | 21.340 | 13.629 | 9.991 | 18.787 | 29.172 | 16.063 | 28.252 | 15.576 | 22 |
| Equity | 19 | 0 | 0 | 2 | -2.869 | 11.575 | 2.576 | -1.950 | 9.329 | 19.745 | 6.457 | 18.356 | 5.325 | 12 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Short-term debt | 8 | 0 | 0 | 14 | 19.250 | 9.765 | 11.053 | 11.941 | 9.458 | 9.427 | 9.606 | 9.896 | 10.251 | 7 |
| Total debt | 8 | 0 | 0 | 14 | 19.250 | 9.765 | 11.053 | 11.941 | 9.458 | 9.427 | 9.606 | 9.896 | 10.251 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
CM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FDM f.m.b.a. | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Stina Glavind Dalgaard Pedersen | Chief Executive Officer | 0 companies |
| Thomas Møller Thomsen | Chief Executive Officer | 0 companies |
| Carsten Møller | Management | 0 companies |
| Torkil Allan Hattel | Board of Directors | 0 companies |
| Henrik Egetoft Pedersen | Board of Directors | 0 companies |
| Kim Kettner | Board of Directors | 0 companies |
| Thomas Bang Jeppesen | Board of Directors | 0 companies |
| Bent Kjeldgaard Lauritzen | Board of Directors | 0 companies |
| Bent Halkier | Chairman | 0 companies |
| Henning Pedersen | Chairman | 0 companies |
| Steen Torp-Hansen | Chairman | 0 companies |
| Torben Weber Andersen | Board of Directors | 0 companies |
| Henrik Højlund Larsen | Board of Directors | 0 companies |