| Revenue | DKK 193K | -44% |
| EBITDA | DKK -350K | -41% |
| Net profit | DKK -404K | -109% |
| Total assets | DKK 2,1M | -14% |
| Equity | DKK 2M | -17% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.686 | 2.488 | 2.612 | 2.403 | 2.314 | 2.299 | 1.975 | 1.890 | 1.618 | 1.370 | 1.416 | 764 | 342 | 193 |
| Staff expenses | -2.633 | -2.304 | -2.426 | -2.180 | -2.014 | -1.999 | -1.608 | -1.572 | -1.387 | -1.125 | -1.182 | -630 | -590 | -544 |
| EBITDA | 53 | 184 | 186 | 224 | 299 | 299 | 367 | 318 | 231 | 244 | 234 | 134 | -248 | -350 |
| Depreciation & amort. | -10 | -7 | -5 | -4 | -3 | -2 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 43 | 177 | 181 | 220 | 296 | 297 | 361 | 318 | 231 | 244 | 234 | 134 | -248 | -350 |
| Net financials | 1 | -4 | -5 | -2 | -1 | -2 | -1 | -1 | -2 | -3 | -3 | -1 | -0 | 1 |
| Profit before tax | 44 | 173 | 176 | 218 | 295 | 295 | 359 | 317 | 229 | 241 | 232 | 133 | -248 | -349 |
| Tax | 14 | 48 | 46 | 52 | 65 | 66 | 79 | 71 | 51 | 53 | 51 | 30 | -54 | 54 |
| Net profit | 30 | 125 | 130 | 166 | 230 | 229 | 280 | 245 | 178 | 188 | 180 | 103 | -193 | -404 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 904 | 1.463 | 1.237 | 1.360 | 1.562 | 1.776 | 2.150 | 2.241 | 2.534 | 2.497 | 2.618 | 2.660 | 2.431 | 2.085 |
| Equity | 538 | 663 | 793 | 959 | 1.189 | 1.418 | 1.698 | 1.943 | 2.121 | 2.309 | 2.490 | 2.593 | 2.399 | 1.996 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 366 | 799 | 444 | 401 | 373 | 358 | 452 | 298 | 413 | 188 | 129 | 68 | 32 | 90 |
| Total debt | 366 | 799 | 444 | 401 | 373 | 358 | 452 | 298 | 413 | 188 | 129 | 68 | 32 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Madsen | Management | 0 companies |
| John Edward Cunningham | Chairman | 0 companies |
| Jesper Olav Lange | Board of Directors | 0 companies |
| Jørgen Christensen | Board of Directors | 0 companies |
| Arne Birger Husth | Chairman | 0 companies |
| Sten Andersen Nexø | Board of Directors | 0 companies |
| Pete William Cunningham | Board of Directors | 0 companies |