| Revenue | DKK -3,6M | -4% |
| EBITDA | DKK -3,6M | +4% |
| Net profit | DKK -4,6M | +1% |
| Total assets | DKK 6,6M | -15% |
| Equity | DKK -18,9M | -32% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -2.697 | -2.903 | -3.043 | -3.766 | -3.598 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.697 | -2.903 | -3.043 | -3.766 | -3.598 |
| Depreciation & amort. | -1.015 | -1.080 | -1.100 | -1.152 | -1.171 |
| EBIT | -3.711 | -3.983 | -4.142 | -4.918 | -4.769 |
| Net financials | -175 | -599 | -782 | -1.091 | -1.114 |
| Profit before tax | -3.886 | -4.582 | -4.925 | -6.009 | -5.883 |
| Tax | -855 | -1.008 | -1.408 | -1.356 | -1.295 |
| Net profit | -3.031 | -3.575 | -3.516 | -4.653 | -4.589 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.121 | 7.167 | 7.642 | 7.714 | 6.578 |
| Equity | -2.613 | -6.188 | -9.704 | -14.357 | -18.946 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.700 | 13.355 | 17.346 | 22.071 | 25.524 |
| Total debt | 10.700 | 13.355 | 17.346 | 22.071 | 25.524 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2014 |
| Former (1) | ||
MØ Management | Management | 2011 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (4) | ||
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2011 – 2013 | |
| Chairman | 2017 – 2023 | |
| Board of Directors | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2017 |
| 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 Eghammer | Board of Directors | 0 companies |
| René Jørgen Spogard | Chairman | 0 companies |
| Jesper Knud Lacoppidan | Board of Directors | 0 companies |
| Dennis Kim Willer | Chairman | 0 companies |