| Revenue | DKK 6M | +3% |
| EBITDA | DKK 9,2M | +44% |
| Net profit | DKK 4,5M | +215% |
| Total assets | DKK 140,4M | +3% |
| Equity | DKK 36,7M | +14% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -17 | 1.895 | 4.368 | 5.809 | 6.012 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 19.983 | 35.760 | -1.832 | 6.359 | 9.162 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 19.983 | 35.760 | -1.832 | 6.359 | 9.162 |
| Net financials | -429 | -3.724 | -3.222 | -4.529 | -3.386 |
| Profit before tax | 19.554 | 32.036 | -5.055 | 1.831 | 5.776 |
| Tax | 4.302 | 7.273 | -1.112 | 403 | 1.271 |
| Net profit | 15.251 | 24.763 | -3.943 | 1.428 | 4.505 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 75.137 | 237.164 | 136.771 | 136.708 | 140.364 |
| Equity | 27.301 | 34.727 | 30.784 | 32.212 | 36.717 |
| Long-term debt | 23.107 | 81.910 | 83.422 | 82.220 | 79.764 |
| Short-term debt | 19.361 | 107.484 | 10.886 | 10.476 | 11.390 |
| Total debt | 42.469 | 189.394 | 94.308 | 92.696 | 91.154 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2023 |
| Former (1) | ||
TG Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Chairman | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 0% | 100% | 2015 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Individual | 50–66.65% | 50% | 2018 | |
| Company | 100% | 100% | 2018 | |
| Individual | 50–66.65% | 50% | 2018 | |
| Company | 25–33.32% | 0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Gregoriou Røsler | Management | 0 companies |
| Frank Mortensen | Management | 0 companies |
| Anne Popp | Board of Directors | 0 companies |
| Jeannette Vinther | Board of Directors | 0 companies |
| Louise Regitze Halgaard Gotfredsen | Board of Directors | 0 companies |
| Steen Skovmand | Chairman | 0 companies |