| Revenue | DKK -148K | +339% |
| EBITDA | DKK -750K | -2122% |
| Net profit | DKK 36M | +557% |
| Total assets | DKK 379,5M | +8% |
| Equity | DKK 350,4M | +10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -9 | -4 | -10 | — | -87 | -152 | -69 | -34 | -53 | 0 | -93 | -34 | -148 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -602 |
| EBITDA | 0 | -9 | -4 | -10 | -28 | -87 | -152 | 8.283 | -34 | -53 | -61 | -158 | -34 | -750 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -9 | -4 | -10 | -28 | -87 | -152 | 8.283 | -34 | -53 | -61 | -158 | -34 | -750 |
| Net financials | 484 | 8.664 | 25.760 | 2.434 | 41.291 | 180.746 | 71.746 | -13.333 | -80.523 | 92.948 | 15.358 | 12.985 | -2.379 | 37.225 |
| Profit before tax | 484 | 8.655 | 25.755 | 2.424 | 41.263 | 180.659 | 71.594 | -5.050 | -80.557 | 92.895 | 15.296 | 12.893 | -2.412 | 36.476 |
| Tax | -154 | -200 | -137 | -173 | -217 | -172 | 128 | -740 | -1.746 | 5.735 | 3.383 | 2.740 | 5.479 | 444 |
| Net profit | 638 | 8.854 | 25.892 | 2.597 | 41.480 | 180.831 | 71.466 | -4.311 | -78.811 | 87.160 | 11.914 | 10.087 | -7.891 | 36.031 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.945 | 35.691 | 63.413 | 69.488 | 121.270 | 302.089 | 373.485 | 333.297 | 251.683 | 329.382 | 349.750 | 354.900 | 351.811 | 379.498 |
| Equity | 5.123 | 13.977 | 39.870 | 42.467 | 83.947 | 264.778 | 336.244 | 326.933 | 238.122 | 325.282 | 327.196 | 332.282 | 319.391 | 350.423 |
| Long-term debt | 20.153 | 20.822 | 21.409 | 23.801 | 33.973 | 35.894 | 29.270 | 4.916 | 8.380 | 0 | 0 | 0 | 4.980 | 0 |
| Short-term debt | 668 | 891 | 2.134 | 3.221 | 3.350 | 1.417 | 7.971 | 1.447 | 5.181 | 4.100 | 22.554 | 22.617 | 27.439 | 29.075 |
| Total debt | 20.821 | 21.714 | 23.543 | 27.021 | 37.323 | 37.311 | 37.241 | 6.364 | 13.561 | 4.100 | 22.554 | 22.617 | 32.420 | 29.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK GAD ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Marius Gad | Management | 0 companies |
| Mathilde Gad | Board of Directors | 0 companies |
| Caroline Gad | Board of Directors | 0 companies |
| Hanne Gad | Chairman | 0 companies |