| Revenue | DKK -42K | +75% |
| EBITDA | DKK -42K | -75% |
| Net profit | DKK -61K | -23% |
| Total assets | DKK 192K | +3% |
| Equity | DKK -340K | -22% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 456 | 1.345 | 888 | 384 | 2.793 | 124 | -41 | -26 | -24 | -42 |
| Staff expenses | -1.017 | -1.283 | -1.074 | -911 | -1.482 | -943 | -377 | -197 | -0 | -0 |
| EBITDA | -561 | 62 | -186 | -527 | 1.311 | -819 | -418 | -224 | -24 | -42 |
| Depreciation & amort. | -220 | -220 | -227 | -227 | -235 | -15 | -0 | -0 | -0 | -0 |
| EBIT | -781 | -158 | -413 | -754 | 1.076 | -834 | -418 | -224 | -24 | -42 |
| Net financials | -67 | -42 | -36 | -49 | -70 | -24 | -27 | -36 | -40 | -37 |
| Profit before tax | -847 | -200 | -449 | -803 | 1.006 | -858 | -445 | -259 | -64 | -79 |
| Tax | -186 | -44 | -99 | -176 | 222 | -189 | -98 | -57 | -14 | -17 |
| Net profit | -661 | -156 | -350 | -626 | 784 | -669 | -347 | -203 | -50 | -61 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.792 | 2.148 | 1.895 | 2.358 | 1.842 | 434 | 485 | 171 | 185 | 192 |
| Equity | -161 | 1.183 | 833 | 206 | 990 | 321 | -26 | -229 | -279 | -340 |
| Long-term debt | 1.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 453 | 965 | 1.062 | 2.152 | 852 | 113 | 511 | 400 | 464 | 532 |
| Total debt | 1.953 | 965 | 1.062 | 2.152 | 852 | 113 | 511 | 400 | 464 | 532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING JOHANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Mizander | Management | 0 companies |
| Daniel Christian Mizander | Board of Directors | 0 companies |
| Niels Korsager | Board of Directors | 0 companies |