| Revenue | DKK -23K | -90% |
| EBITDA | DKK -23K | +90% |
| Net profit | DKK -120K | +64% |
| Total assets | DKK 2,1M | +0% |
| Equity | DKK -1,7M | -7% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 523 | 2.557 | -60 | 65 | -1.049 | -254 | -16 | -227 | -23 |
| Staff expenses | -872 | -2.056 | -507 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -349 | 501 | -567 | 65 | -1.049 | -254 | -16 | -227 | -23 |
| Depreciation & amort. | -0 | -10 | -10 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | -349 | 491 | -577 | 55 | -1.059 | -264 | -16 | -227 | -23 |
| Net financials | -0 | 166 | 177 | -45 | 133 | -33 | -30 | -109 | -97 |
| Profit before tax | -349 | 657 | -400 | 10 | -926 | -297 | -46 | -336 | -120 |
| Tax | -0 | 28 | -0 | -66 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -349 | 629 | -400 | 76 | -926 | -297 | -46 | -336 | -120 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 2.671 | 2.558 | 2.482 | 2.933 | 2.784 | 2.291 | 2.077 | 2.067 |
| Equity | -349 | 280 | -119 | -43 | -969 | -1.226 | -1.272 | -1.608 | -1.728 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 573 | 2.391 | 2.677 | 2.525 | 3.902 | 4.009 | 3.563 | 3.685 | 3.795 |
| Total debt | 573 | 2.391 | 2.677 | 2.525 | 3.902 | 4.009 | 3.563 | 3.685 | 3.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FMG 1 ApS | Company | 50.0% | 50.0% | 2016 |
JMG 1 ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Moesgaard | Chief Executive Officer | 0 companies |
| Jacob Moesgaard | Management | 0 companies |