| Revenue | DKK 1,3M | +43% |
| EBITDA | DKK 210K | +196% |
| Net profit | DKK 54K | +124% |
| Total assets | DKK 1,5M | -9% |
| Equity | DKK 60K | +912% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.447 | 2.220 | 2.003 | 1.707 | 2.274 | 1.921 | 1.098 | 933 | 1.331 |
| Staff expenses | -837 | -1.275 | -1.635 | -1.650 | -2.233 | -1.875 | -1.457 | -1.151 | -1.120 |
| EBITDA | 611 | 945 | 367 | 56 | 41 | 46 | -359 | -219 | 210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -15 | -65 |
| EBIT | 611 | 945 | 367 | 56 | 41 | 46 | -364 | -234 | 145 |
| Net financials | -13 | -14 | -27 | -39 | -32 | -30 | -40 | -50 | -73 |
| Profit before tax | 597 | 931 | 340 | 17 | 9 | 15 | -404 | -284 | 72 |
| Tax | 151 | 219 | 85 | -4 | 3 | 5 | -88 | -55 | 18 |
| Net profit | 447 | 712 | 255 | 21 | 6 | 11 | -316 | -229 | 54 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.321 | 2.556 | 2.328 | 1.997 | 2.342 | 2.214 | 2.002 | 1.670 | 1.523 |
| Equity | 497 | 1.008 | 514 | 535 | 540 | 551 | 235 | 6 | 60 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 818 | 1.539 | 1.805 | 1.462 | 1.801 | 1.663 | 1.766 | 1.664 | 1.462 |
| Total debt | 818 | 1.539 | 1.805 | 1.462 | 1.801 | 1.663 | 1.766 | 1.664 | 1.462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2021 | — | — |
JC Founder | Founder | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jesper Sode Holding ApS | Company | 50.0% | 50.0% | 2016 |
Frank Sode Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Michael Lau Sode | Management | 0 companies |
| Jesper Christian Sode | Founder | 0 companies |