| Revenue | DKK 3M | -15% |
| EBITDA | DKK 900K | -20% |
| Net profit | DKK 286K | -27% |
| Total assets | DKK 5,3M | +10% |
| Equity | DKK 1,1M | +37% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | — | — | — | — | 4 | -7 | 1.887 | 3.517 | 2.975 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.318 | -2.388 | -2.075 |
| EBITDA | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -7 | 569 | 1.129 | 900 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -164 | -345 | -391 |
| EBIT | -1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -7 | 405 | 784 | 509 |
| Net financials | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -191 | -214 | -196 |
| Profit before tax | -3 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -7 | 214 | 571 | 313 |
| Tax | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | -0 | 51 | 175 | 92 |
| Net profit | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -7 | 163 | 391 | 286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 3.451 | 4.862 | 5.334 |
| Equity | -18 | -19 | -19 | -19 | -19 | -19 | -19 | -19 | -20 | -27 | 386 | 777 | 1.063 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 328 | 1.221 |
| Short-term debt | 23 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 20 | 27 | 3.014 | 3.529 | 2.854 |
| Total debt | 23 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 20 | 27 | 3.014 | 3.857 | 4.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FM 01 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Prehn Sørensen | Management | 0 companies |
| Ole Bendixen | Board of Directors | 0 companies |
| Henrik Nielsen | Board of Directors | 0 companies |
| Sten Adlet Jensen | Chairman | 0 companies |