| Revenue | DKK -13K | -28% |
| EBITDA | DKK -13K | +28% |
| Net profit | DKK 22K | +160% |
| Total assets | DKK 11,4M | +3% |
| Equity | DKK 4,7M | +0% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -9 | -26 | -14 | -18 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -26 | -14 | -18 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -26 | -14 | -18 | -13 |
| Net financials | -90 | 27 | 29 | 31 | 36 |
| Profit before tax | -99 | 2 | 15 | 13 | 23 |
| Tax | -22 | 0 | 3 | 5 | 2 |
| Net profit | -77 | 1 | 11 | 8 | 22 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.137 | 10.472 | 10.849 | 11.043 | 11.375 |
| Equity | 4.617 | 4.619 | 4.630 | 4.639 | 4.660 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.520 | 5.853 | 6.219 | 6.404 | 6.715 |
| Total debt | 5.520 | 5.853 | 6.219 | 6.404 | 6.715 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2014 |
| Former (1) | ||
MØ Management | Management | 2011 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2013 | |
| Former (4) | ||
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2014 – 2023 | |
| Board of Directors | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Mjellelid Dale | Management | 0 companies |
| Michael Østerby | Management | 0 companies |
| Claus Trolle | Board of Directors | 0 companies |
| Søren Johannes Kjær Henningsen | Board of Directors | 0 companies |
| René Jørgen Spogard | Board of Directors | 0 companies |
| Jesper Knud Lacoppidan | Board of Directors | 0 companies |
| Dennis Kim Willer | Board of Directors | 0 companies |