| Revenue | DKK 900K | -47% |
| EBITDA | DKK 106K | -81% |
| Net profit | DKK 66K | +1162% |
| Total assets | DKK 6,8M | -28% |
| Equity | DKK 1,9M | +4% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.270 | 2.991 | 1.164 | 1.687 | 900 |
| Staff expenses | -621 | -1.426 | -1.174 | -1.133 | -793 |
| EBITDA | 1.648 | 1.565 | -10 | 554 | 106 |
| Depreciation & amort. | -258 | -167 | -80 | -169 | -391 |
| EBIT | 1.390 | 1.397 | -90 | 384 | -285 |
| Net financials | -427 | -384 | -313 | -361 | 405 |
| Profit before tax | 963 | 1.014 | -403 | 23 | 120 |
| Tax | 211 | 222 | -84 | 18 | 54 |
| Net profit | 752 | 792 | -319 | 5 | 66 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.112 | 7.732 | 6.998 | 9.415 | 6.817 |
| Equity | 1.322 | 2.114 | 1.795 | 1.801 | 1.866 |
| Long-term debt | 941 | 1.200 | 720 | 3.015 | 2.186 |
| Short-term debt | 4.536 | 4.105 | 4.253 | 4.352 | 2.464 |
| Total debt | 5.477 | 5.305 | 4.973 | 7.367 | 4.649 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2009 |
| Former (1) | ||
LG Audit | Audit | 2008 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2009 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Individual | 20–24.99% | 20–24.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Møller Johansen | Management | 0 companies |
| Lennart Gutfelt | Audit | 0 companies |
| Poul Rossing | Chairman | 0 companies |