| Revenue | DKK 11,7M | +0% |
| EBITDA | DKK 1,4M | +60% |
| Net profit | DKK 1,1M | +50% |
| Total assets | DKK 8,2M | -17% |
| Equity | DKK 5M | -16% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.188 | 9.740 | 13.974 | — | 5.907 | 5.323 | 12.208 | 15.202 | 13.178 | 15.472 | 16.921 | 18.499 | 11.636 | 11.663 |
| Staff expenses | -3.029 | -5.111 | -8.798 | -4.556 | -3.981 | -4.500 | -9.297 | -10.061 | -10.439 | -12.099 | -13.852 | -14.706 | -10.763 | -10.268 |
| EBITDA | 3.159 | 4.629 | 5.176 | 2.377 | 1.865 | 813 | 2.910 | 5.106 | 2.738 | 3.372 | 3.070 | 3.792 | 873 | 1.395 |
| Depreciation & amort. | 80 | 101 | -180 | -219 | -345 | -300 | -245 | -215 | -229 | -193 | -0 | -0 | -0 | -0 |
| EBIT | 3.079 | 4.528 | 4.996 | 2.157 | 1.520 | 513 | 2.665 | 4.891 | 2.509 | 3.180 | 3.070 | 3.792 | 873 | 1.395 |
| Net financials | 28 | 37 | 46 | 113 | -30 | -24 | 5 | 30 | 18 | 47 | -21 | 62 | 48 | 2 |
| Profit before tax | 3.107 | 4.565 | 5.043 | 2.270 | 1.490 | 489 | 2.670 | 4.921 | 2.527 | 3.226 | 3.049 | 3.854 | 921 | 1.396 |
| Tax | 796 | 1.155 | 1.277 | 546 | 332 | 136 | 592 | 1.091 | 591 | 713 | 676 | 886 | 210 | 329 |
| Net profit | 2.311 | 3.410 | 3.766 | 1.725 | 1.157 | 353 | 2.078 | 3.829 | 1.936 | 2.513 | 2.373 | 2.968 | 711 | 1.067 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.406 | 10.017 | 11.627 | 6.339 | 6.132 | 4.464 | 10.113 | 11.666 | 7.710 | 10.649 | 11.068 | 12.204 | 9.885 | 8.169 |
| Equity | 2.567 | 3.677 | 4.243 | 2.267 | 1.725 | 1.078 | 2.206 | 4.536 | 3.972 | 6.485 | 7.858 | 9.226 | 5.937 | 5.004 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.839 | 6.338 | 7.347 | 4.029 | 4.407 | 3.385 | 7.907 | 7.060 | 3.738 | 4.164 | 3.210 | 2.978 | 3.949 | 3.165 |
| Total debt | 1.839 | 6.338 | 7.347 | 4.029 | 4.407 | 3.385 | 7.907 | 7.130 | 3.738 | 4.164 | 3.210 | 2.978 | 3.949 | 3.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OILFIELD GROUP ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Munk Larsen | Chief Executive Officer | 0 companies |
| Jens Husted Christensen | Chairman | 0 companies |
| Bo Fromsejer | Board of Directors | 0 companies |
| Morten Mose Svanholt | Chairman | 0 companies |
| Peter Strandgaard | Board of Directors | 0 companies |