| Revenue | DKK 5,4M | -3% |
| EBITDA | DKK 5,4M | -3% |
| Net profit | DKK 5,7M | +426% |
| Total assets | DKK 142,7M | +3% |
| Equity | DKK 68,3M | +9% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -5 | 2.636 | 5.335 | 5.507 | 6.242 | 5.550 | 8.052 | 5.964 | 5.583 | 5.402 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -9 | 2.636 | 5.335 | 9.608 | 6.242 | 5.550 | 8.052 | 5.964 | 5.583 | 5.402 |
| Depreciation & amort. | -0 | -0 | -313 | -1.282 | 2.051 | -72 | -0 | -60 | -60 | -60 | -60 |
| EBIT | -12 | -9 | 2.324 | 4.052 | 7.557 | 6.170 | 5.550 | 7.992 | 5.904 | 5.523 | 5.342 |
| Net financials | -69 | -117 | -632 | -1.055 | -1.090 | -948 | -875 | -1.032 | -1.486 | -2.080 | -2.233 |
| Profit before tax | -82 | -126 | 1.692 | 2.998 | 6.468 | 42.485 | 4.650 | 7.169 | 6.512 | 1.383 | 7.259 |
| Tax | -18 | -28 | 372 | 659 | 1.423 | 9.698 | 1.117 | 1.580 | 1.439 | 307 | 1.599 |
| Net profit | -64 | -99 | 1.319 | 2.338 | 5.045 | 32.787 | 3.533 | 5.588 | 5.073 | 1.076 | 5.659 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.076 | 2.079 | 46.672 | 35.307 | 48.907 | 130.327 | 131.141 | 136.293 | 143.174 | 138.061 | 142.695 |
| Equity | -13 | -112 | 1.207 | 3.545 | 8.590 | 75.323 | 78.856 | 84.444 | 89.517 | 62.593 | 68.253 |
| Long-term debt | 18 | 46 | 19.776 | 16.293 | 15.125 | 12.040 | 9.309 | 7.052 | 4.165 | 46.422 | 43.578 |
| Short-term debt | 2.090 | 2.191 | 25.373 | 14.815 | 24.448 | 23.708 | 22.526 | 24.487 | 28.291 | 7.862 | 8.353 |
| Total debt | 2.090 | 2.191 | 45.149 | 31.108 | 39.573 | 35.748 | 31.834 | 31.539 | 32.456 | 54.284 | 51.931 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEC GROUP HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
RØSLER HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Mortensen | Management | 0 companies |