| Revenue | DKK 3,6M | +9% |
| EBITDA | DKK 1,4M | +18% |
| Net profit | DKK 430K | +82% |
| Total assets | DKK 13,6M | +31% |
| Equity | DKK 5,7M | +8% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.223 | 2.737 | 2.886 | 3.360 | 3.646 |
| Staff expenses | -1.162 | -1.826 | -1.989 | -2.140 | -2.210 |
| EBITDA | 1.061 | 911 | 897 | 1.220 | 1.436 |
| Depreciation & amort. | -887 | -788 | -796 | -789 | -790 |
| EBIT | 174 | 123 | 101 | 431 | 646 |
| Net financials | -56 | -48 | -60 | -127 | -93 |
| Profit before tax | 118 | 75 | 42 | 304 | 553 |
| Tax | 26 | 17 | 9 | 67 | 122 |
| Net profit | 92 | 58 | 32 | 237 | 430 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.657 | 9.733 | 8.854 | 10.354 | 13.569 |
| Equity | 4.956 | 5.014 | 5.046 | 5.283 | 5.713 |
| Long-term debt | 1.550 | 806 | 411 | 1.760 | 4.176 |
| Short-term debt | 1.779 | 2.746 | 2.266 | 2.139 | 2.363 |
| Total debt | 3.329 | 3.551 | 2.678 | 3.898 | 6.540 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2003 |
| Former (3) | ||
MH Audit | Audit | 1980 – 1998 |
JM Management | Management | 1980 – 2003 |
RK Audit | Audit | 1980 – 1990 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Harboe | Audit | 0 companies |
| John Madsen | Management | 0 companies |
| Revisor Karl Ernst | Audit | 0 companies |
| Flemming Madsen | Management | 0 companies |