| Revenue | DKK -20K | -39% |
| EBITDA | DKK -20K | +56% |
| Net profit | DKK -21K | -158% |
| Total assets | DKK 15K | -80% |
| Equity | DKK -20K | -2645% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.243 | 1.367 | 1.449 | 741 | 818 | 2.673 | 1.532 | 781 | 300 | -42 | -33 | -20 |
| Staff expenses | -474 | -711 | -724 | -647 | -542 | -585 | -455 | -283 | -167 | -129 | -12 | -0 |
| EBITDA | 1.769 | 657 | 726 | 95 | 291 | 2.088 | 1.077 | 498 | 133 | -171 | -45 | -20 |
| Depreciation & amort. | -52 | -59 | -59 | -59 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.717 | 598 | 667 | 36 | 284 | 2.088 | 1.077 | 498 | 133 | -171 | -45 | -20 |
| Net financials | 1 | -17 | -6 | -5 | 1 | 0 | -6 | -32 | -38 | -3 | -2 | -1 |
| Profit before tax | 1.718 | 581 | 661 | 31 | 285 | 2.088 | 1.071 | 467 | 95 | -173 | -47 | -21 |
| Tax | 421 | 137 | 145 | 7 | 64 | 461 | 236 | 103 | 21 | -0 | -39 | -0 |
| Net profit | 1.297 | 444 | 516 | 24 | 221 | 1.628 | 835 | 363 | 74 | -173 | -8 | -21 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.986 | 1.484 | 1.227 | 511 | 655 | 2.526 | 1.782 | 1.544 | 353 | 102 | 74 | 15 |
| Equity | 1.377 | 621 | 737 | 261 | 482 | 1.860 | 1.095 | 459 | 182 | 9 | 1 | -20 |
| Long-term debt | 27 | 137 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 604 | 721 | 443 | 250 | 173 | 667 | 687 | 1.085 | 170 | 93 | 73 | 35 |
| Total debt | 604 | 858 | 490 | 250 | 173 | 667 | 687 | 1.085 | 170 | 93 | 73 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F&B HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Munk Larsen | Management | 0 companies |