| Revenue | DKK 16,8M | +28% |
| EBITDA | DKK 3,3M | +71% |
| Net profit | DKK 2,5M | +68% |
| Total assets | DKK 8,2M | +59% |
| Equity | DKK 5,5M | +86% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.807 | 8.814 | 9.391 | 13.113 | 16.805 |
| Staff expenses | -1.637 | -5.268 | -8.026 | -11.194 | -13.530 |
| EBITDA | 1.795 | 2.365 | 1.365 | 1.919 | 3.274 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -22 |
| EBIT | 1.795 | 2.365 | 1.365 | 1.915 | 3.252 |
| Net financials | -14 | -18 | -131 | 33 | -5 |
| Profit before tax | 1.781 | 2.347 | 1.234 | 1.948 | 3.247 |
| Tax | 405 | 525 | 277 | 439 | 717 |
| Net profit | 1.377 | 1.822 | 957 | 1.509 | 2.529 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.758 | 3.663 | 3.626 | 5.158 | 8.205 |
| Equity | 1.794 | 2.822 | 1.078 | 2.937 | 5.467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 965 | 842 | 2.548 | 2.220 | 2.738 |
| Total debt | 965 | 842 | 2.548 | 2.220 | 2.738 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AM Management | Management | 2016 |
FM Founder | Founder | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Maegaard | Management | 0 companies |
| Frank Madsen | Founder | 0 companies |
| Anders Morgan | Board of Directors | 0 companies |
| Lars Jörgen Persson | Chairman | 0 companies |
| Pär-Ola Gustavsson | Board of Directors | 0 companies |