| Revenue | DKK 54K | -76% |
| EBITDA | DKK 54K | -76% |
| Net profit | DKK -166K | -689% |
| Total assets | DKK 5,4M | +23% |
| Equity | DKK -203K | -448% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -1.446 | -14 | 57 | 336 | 47 | 224 | 54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.446 | -14 | 57 | 336 | 47 | 224 | 54 |
| Depreciation & amort. | -130 | -138 | -141 | -142 | -143 | -42 | -53 |
| EBIT | -1.577 | -152 | -84 | 194 | -96 | 183 | 0 |
| Net financials | -182 | -109 | -120 | -242 | -217 | -210 | -215 |
| Profit before tax | -1.758 | -261 | -205 | -48 | -314 | -28 | -214 |
| Tax | -387 | -57 | -46 | -11 | -69 | -7 | -48 |
| Net profit | -1.371 | -204 | -159 | -37 | -244 | -21 | -166 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.370 | 6.948 | 7.607 | 6.146 | 4.466 | 4.395 | 5.404 |
| Equity | 629 | 425 | 266 | 228 | -16 | -37 | -203 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.741 | 6.524 | 7.342 | 5.917 | 4.482 | 4.432 | 5.607 |
| Total debt | 5.741 | 6.524 | 7.342 | 5.917 | 4.482 | 4.432 | 5.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOLLERUP JENSEN A/S | Company | 100.0% | 100.0% | 2019 |
Niels Bak Sørensen Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Mjellelid Dale | Chief Executive Officer | 0 companies |
| René Eghammer | Board of Directors | 0 companies |
| René Jørgen Spogard | Chairman | 0 companies |
| Dennis Kim Willer | Chairman | 0 companies |