| Revenue | DKK -55K | +49% |
| EBITDA | DKK -55K | -49% |
| Net profit | DKK 63,9M | +160% |
| Total assets | DKK 388,1M | +24% |
| Equity | DKK 31,7M | +198% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -11 | -44 | -27 | -21 | -37 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -44 | -27 | -21 | -37 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -44 | -27 | -21 | -37 | -55 |
| Net financials | -67.214 | 223.721 | -14.104 | -70.944 | -108.727 | 60.851 |
| Profit before tax | -67.225 | 223.676 | -14.130 | -70.964 | -108.764 | 60.796 |
| Tax | -0 | -1.807 | -2.316 | -2.136 | -3.113 | -3.073 |
| Net profit | -67.225 | 225.484 | -11.814 | -68.828 | -105.651 | 63.869 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 213.600 | 448.600 | 449.625 | 399.409 | 312.065 | 388.111 |
| Equity | -66.825 | 158.533 | 144.497 | 73.447 | -32.204 | 31.665 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 280.425 | 290.066 | 305.127 | 325.963 | 344.269 | 356.446 |
| Total debt | 280.425 | 290.066 | 305.127 | 325.963 | 344.269 | 356.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2019 | |
| Individual | 33.3% | 0.0% | 2019 | |
FRANK GAD ApS | Company | 10.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Marius Gad | Management | 0 companies |
| Hanne Gad | Chairman | 0 companies |