| Revenue | DKK 414K | +71% |
| EBITDA | DKK 239K | +427% |
| Net profit | DKK 355K | +5062% |
| Total assets | DKK 888K | +44% |
| Equity | DKK 530K | +82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.647 | 2.269 | 1.753 | 2.194 | 1.898 | 854 | 211 | 942 | 755 | 547 | 444 | 461 | 243 | 414 |
| Staff expenses | -808 | -1.602 | -1.815 | -1.414 | -1.642 | -1.494 | -903 | -480 | -428 | -457 | -397 | -349 | -197 | -175 |
| EBITDA | 839 | 667 | -63 | 756 | 256 | -640 | -692 | 433 | 327 | 89 | 47 | 112 | 45 | 239 |
| Depreciation & amort. | 20 | -31 | -75 | -17 | -5 | -20 | -21 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 818 | 636 | -138 | 739 | 252 | -660 | -712 | 431 | 327 | 89 | 47 | 112 | 45 | 239 |
| Net financials | -138 | -248 | -203 | -160 | -163 | -158 | -109 | -50 | -48 | -22 | -23 | -63 | -36 | -3 |
| Profit before tax | 680 | 388 | -340 | 578 | 89 | -817 | -822 | 380 | 279 | 68 | 23 | 49 | 9 | 236 |
| Tax | 174 | 87 | -77 | 138 | 21 | -179 | -0 | 81 | 58 | 15 | 5 | 11 | 2 | -119 |
| Net profit | 506 | 301 | -263 | 440 | 68 | -638 | -822 | 299 | 221 | 53 | 18 | 38 | 7 | 355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.587 | 6.231 | 6.353 | 6.189 | 6.554 | 4.694 | 1.620 | 1.943 | 1.992 | 1.581 | 1.922 | 1.961 | 616 | 888 |
| Equity | 809 | 1.046 | 633 | 1.073 | 1.141 | 502 | -319 | 480 | 701 | 753 | 771 | 810 | 292 | 530 |
| Long-term debt | 1.447 | 1.388 | 1.358 | 1.357 | 1.331 | 1.108 | 1.108 | 587 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.331 | 3.797 | 4.362 | 3.759 | 4.082 | 3.083 | 831 | 876 | 1.292 | 827 | 1.150 | 1.151 | 324 | 358 |
| Total debt | 3.778 | 5.185 | 5.720 | 5.116 | 5.414 | 4.191 | 1.939 | 1.463 | 1.292 | 827 | 1.150 | 1.151 | 324 | 358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FM-HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
H. H. NIELSEN HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Mathiesen | Management | 0 companies |
| Hugo Ejler Mathiesen | Chairman | 0 companies |
| Hans Henrik Nielsen | Board of Directors | 0 companies |