| Revenue | DKK -28K | +6% |
| EBITDA | DKK -28K | -6% |
| Net profit | DKK 21M | +31% |
| Total assets | DKK 95,7M | +15% |
| Equity | DKK 89,4M | +14% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -113 | -24 | -13 | -13 | -16 | -29 | -19 | -26 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -113 | -24 | -13 | -13 | -16 | -29 | -19 | -26 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -24 | -13 | -13 | -16 | -29 | -19 | -26 | -28 |
| Net financials | -279 | 7.750 | 7.807 | 8.235 | 9.924 | 18.482 | 17.096 | 16.023 | 21.060 |
| Profit before tax | -392 | 7.726 | 7.794 | 8.222 | 9.908 | 18.454 | 17.077 | 15.996 | 21.032 |
| Tax | -3 | -28 | -4 | -8 | -10 | -6 | -4 | -9 | 25 |
| Net profit | -389 | 7.754 | 7.798 | 8.230 | 9.918 | 18.460 | 17.081 | 16.005 | 21.008 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.392 | 38.866 | 38.960 | 44.215 | 46.932 | 64.590 | 71.435 | 83.246 | 95.654 |
| Equity | 33.152 | 35.906 | 38.704 | 41.934 | 46.851 | 60.311 | 67.392 | 78.398 | 89.405 |
| Long-term debt | 0 | 0 | 0 | 1.630 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.240 | 2.961 | 256 | 651 | 80 | 4.279 | 4.043 | 4.848 | 6.248 |
| Total debt | 9.240 | 2.961 | 256 | 2.281 | 80 | 4.279 | 4.043 | 4.848 | 6.248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2016 | — | — |
TP Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NKJ HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
FM1 VARDE ApS | Company | 20.0% | 20.0% | 2021 |
D. Bjerg Holding, Varde ApS | Company | 10.0% | 10.0% | 2025 |
Lama Høj Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2016 | |
TPHolding ApS | Company | 5.0% | 5.0% | 2025 |
WW Holding, Hammeren 16 ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Møller | Management | 0 companies |
| Trine Puggaard Hansen | Founder | 0 companies |
| Anja Overgaard Thrane | Board of Directors | 0 companies |
| Dorthe Bjerg Pedersen | Board of Directors | 0 companies |
| Niels Knud Jensen | Chairman | 0 companies |