| Revenue | DKK 12,3M | +6% |
| EBITDA | DKK 1,1M | -85% |
| Net profit | DKK -2,9M | -230% |
| Total assets | DKK 240,4M | -2% |
| Equity | DKK 77,4M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 555 | 426 | 221 | -20 | -13 | 1.406 | 3.995 | 6.290 | 8.227 | 7.417 | 9.845 | 10.991 | 11.684 | 12.331 |
| Staff expenses | -527 | -486 | -306 | -0 | -0 | -210 | -272 | -689 | -829 | -822 | -1.463 | -1.396 | -1.103 | -1.095 |
| EBITDA | 28 | -60 | -85 | -20 | -13 | 1.196 | 3.723 | 5.601 | 7.398 | 27.509 | 28.671 | 10.104 | 7.266 | 1.071 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -28 | -30 | -30 | -3 | -38 | -38 | -40 | -1 | -0 |
| EBIT | 28 | -60 | -85 | -20 | -13 | 1.168 | 3.693 | 5.570 | 7.395 | 27.471 | 28.633 | 10.064 | 7.264 | 1.071 |
| Net financials | -4 | -3 | -3 | -4 | -35 | -715 | -1.496 | -2.062 | -161 | 19.330 | 1.497 | -2.464 | -4.437 | -4.736 |
| Profit before tax | 24 | -64 | -88 | -23 | -48 | 1.444 | 15.698 | 5.623 | 13.608 | 25.887 | 30.130 | 7.600 | 2.827 | -3.665 |
| Tax | 7 | -15 | -17 | 29 | -7 | 342 | 3.453 | 1.237 | 2.982 | 5.707 | 6.629 | 1.672 | 622 | -806 |
| Net profit | 17 | -49 | -71 | -95 | -41 | 1.103 | 12.244 | 4.386 | 10.626 | 20.180 | 23.502 | 5.927 | 2.205 | -2.859 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 448 | 419 | 216 | 128 | 2.136 | 34.534 | 87.719 | 101.400 | 125.800 | 136.352 | 211.106 | 229.136 | 244.584 | 240.423 |
| Equity | 243 | 194 | 123 | 28 | -13 | 1.140 | 13.384 | 17.770 | 28.396 | 48.576 | 72.078 | 78.005 | 80.211 | 77.352 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 27.286 | 56.430 | 60.803 | 71.405 | 59.389 | 90.064 | 86.379 | 94.080 | 109.513 |
| Short-term debt | 266 | 224 | 93 | 100 | 2.149 | 5.892 | 14.551 | 18.846 | 20.430 | 17.896 | 33.621 | 48.880 | 54.514 | 39.509 |
| Total debt | 266 | 224 | 93 | 100 | 2.149 | 33.178 | 70.981 | 79.649 | 91.835 | 77.285 | 123.685 | 135.259 | 148.594 | 149.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORLARCO HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Michael Thorsen Larsen | Management | 0 companies |