| Revenue | DKK -654K | -191% |
| EBITDA | DKK -654K | -169% |
| Net profit | DKK -1,1M | -734% |
| Total assets | DKK 26,4M | +0% |
| Equity | DKK -5,1M | -29% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.100 | 1.494 | 360 | 380 | 791 | 717 | -654 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.100 | 994 | -340 | -5.023 | -559 | 952 | -654 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.100 | 994 | -340 | -5.023 | -559 | 952 | -654 |
| Net financials | -2 | -353 | -407 | -688 | -937 | -720 | -815 |
| Profit before tax | 2.098 | 642 | -747 | -5.711 | -1.496 | 232 | -1.470 |
| Tax | 462 | 141 | -142 | -1.256 | -329 | 51 | -323 |
| Net profit | 1.636 | 500 | -605 | -4.454 | -1.167 | 181 | -1.146 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 33.224 | 30.796 | 29.817 | 27.592 | 26.351 | 26.499 | 26.431 |
| Equity | 26.104 | 2.105 | 1.500 | -2.955 | -4.122 | -3.941 | -5.087 |
| Long-term debt | 0 | 20.505 | 20.244 | 23.352 | 24.089 | 23.326 | 25.142 |
| Short-term debt | 661 | 1.848 | 1.895 | 2.167 | 1.625 | 2.275 | 1.861 |
| Total debt | 661 | 22.353 | 22.139 | 25.519 | 25.714 | 25.601 | 27.003 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEC Family Invest Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Mortensen | Management | 0 companies |
| Gitte Hybel | Board of Directors | 0 companies |
| Ole Hybel | Board of Directors | 0 companies |
| Joan Mortensen | Board of Directors | 0 companies |
| Christoffer Rønne Mortensen | Board of Directors | 0 companies |