| Revenue | DKK 474K | +25% |
| EBITDA | DKK -365K | +22% |
| Net profit | DKK -474K | +33% |
| Total assets | DKK 2,2M | -15% |
| Equity | DKK 537K | +5% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 426 | 661 | 569 | 379 | 474 |
| Staff expenses | -556 | -617 | -700 | -850 | -839 |
| EBITDA | -130 | 45 | -157 | -470 | -365 |
| Depreciation & amort. | -441 | -363 | -340 | -370 | -186 |
| EBIT | -571 | -319 | -497 | -841 | -551 |
| Net financials | -63 | -46 | -39 | -60 | -46 |
| Profit before tax | -635 | -365 | -536 | -901 | -597 |
| Tax | -138 | -79 | -88 | -193 | -123 |
| Net profit | -496 | -286 | -448 | -708 | -474 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.020 | 2.766 | 2.524 | 2.578 | 2.184 |
| Equity | 539 | 553 | 520 | 511 | 537 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.438 | 2.201 | 1.999 | 2.067 | 1.646 |
| Total debt | 2.438 | 2.201 | 1.999 | 2.067 | 1.646 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2014 | |
| Former (2) | ||
| Board of Directors | 2014 – 2018 | |
| Chairman | 2014 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Majgaard Hansen | Management | 0 companies |
| Tine Bergenhammer Nielsen | Board of Directors | 0 companies |
| René Høgfeldt Hansen | Board of Directors | 0 companies |
| Eigil Sundstrup Jensen | Chairman | 0 companies |
| Torben From Nielsen | Board of Directors | 0 companies |