| Revenue | DKK 3,3M | +34% |
| EBITDA | DKK 2,3M | +56% |
| Net profit | DKK 1,8M | +56% |
| Total assets | DKK 3,4M | +36% |
| Equity | DKK 2,1M | +46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.294 | 2.392 | 2.684 | 2.587 | 2.895 | 4.153 | 5.238 | 4.998 | 2.184 | 1.432 | 1.602 | 2.360 | 2.472 | 3.306 |
| Staff expenses | -2.068 | -1.797 | -1.730 | -2.065 | -2.065 | -2.914 | -2.815 | -2.982 | -2.064 | -1.299 | -1.290 | -1.322 | -1.005 | -1.021 |
| EBITDA | 226 | 595 | 953 | 521 | 649 | 1.239 | 2.422 | 2.017 | 121 | 111 | 312 | 1.038 | 1.467 | 2.285 |
| Depreciation & amort. | -16 | -10 | -441 | -4 | -3 | -9 | -21 | -29 | -34 | -14 | -0 | -0 | -0 | -0 |
| EBIT | 210 | 586 | 512 | 517 | 646 | 1.230 | 2.402 | 1.987 | 87 | 96 | 312 | 1.038 | 1.467 | 2.285 |
| Net financials | -78 | -65 | -23 | -10 | -5 | -9 | -12 | -22 | -25 | -4 | -6 | -3 | -11 | -17 |
| Profit before tax | 132 | 521 | 489 | 507 | 641 | 1.222 | 2.390 | 1.965 | 61 | 92 | 306 | 1.035 | 1.456 | 2.268 |
| Tax | 40 | 129 | 133 | 131 | 144 | 276 | 540 | 437 | 18 | 21 | 68 | 229 | 324 | 506 |
| Net profit | 92 | 392 | 356 | 377 | 497 | 946 | 1.850 | 1.528 | 44 | 71 | 238 | 807 | 1.132 | 1.762 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.006 | 1.203 | 874 | 1.655 | 1.507 | 2.589 | 4.078 | 2.944 | 1.824 | 1.102 | 1.449 | 2.137 | 2.496 | 3.392 |
| Equity | -388 | 4 | 360 | 736 | 633 | 1.329 | 2.350 | 2.028 | 1.045 | 716 | 754 | 1.311 | 1.443 | 2.106 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.394 | 1.199 | 514 | 919 | 873 | 1.260 | 1.727 | 862 | 779 | 386 | 673 | 800 | 1.028 | 1.284 |
| Total debt | 1.394 | 1.199 | 514 | 919 | 873 | 1.260 | 1.727 | 916 | 779 | 386 | 673 | 800 | 1.028 | 1.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2010 | — | — |
PA Management | Management | 2010 | — | — |
FR Management | Management | 2010 | — | — |
TM Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FTMT HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2011 | |
UKT HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Olsson | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Frederik Refskou Thaning | Management | 0 companies |
| Troels Mark Meyer | Management | 0 companies |
| Thorsten Åkerström | Board of Directors | 0 companies |
| Jan Mattias Altahr-Cederberg | Chairman | 0 companies |
| Anders Alstrin | Chairman | 0 companies |
| Marianne Lise Meyer | Board of Directors | 0 companies |
| Johan Mikael Göransson Kolmodin | Chairman | 0 companies |