| Revenue | DKK 2,4M | +42% |
| EBITDA | DKK 1,1M | +63% |
| Net profit | DKK 801K | +52% |
| Total assets | DKK 2,1M | +16% |
| Equity | DKK 1,1M | +38% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | 434 | 415 | 1.086 | 1.521 | 1.496 | 1.220 | 1.686 | 2.399 |
| Staff expenses | -70 | -425 | -441 | -523 | -790 | -911 | -676 | -1.020 | -1.315 |
| EBITDA | -97 | 9 | -26 | 563 | 732 | 585 | 544 | 665 | 1.084 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -34 | -73 | -53 | -53 | -90 |
| EBIT | -97 | 9 | -26 | 563 | 697 | 512 | 491 | 613 | 994 |
| Net financials | -2 | -4 | -1 | 1 | 5 | 29 | 28 | 63 | 33 |
| Profit before tax | -99 | 5 | -27 | 564 | 702 | 541 | 519 | 676 | 1.027 |
| Tax | -22 | 2 | -6 | 125 | 146 | 120 | 114 | 149 | 226 |
| Net profit | -77 | 3 | -22 | 439 | 556 | 421 | 405 | 527 | 801 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 185 | 237 | 1.345 | 1.859 | 1.347 | 1.264 | 1.811 | 2.106 |
| Equity | -27 | -24 | -45 | 394 | 750 | 671 | 675 | 802 | 1.104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 254 | 208 | 282 | 951 | 1.097 | 663 | 579 | 1.004 | 996 |
| Total debt | 254 | 208 | 282 | 951 | 1.097 | 663 | 579 | 1.004 | 996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THUE BO II ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Mikkel Sieverts | Chief Executive Officer | 0 companies |
| Thue Bo Rasmussen | Management | 0 companies |