| Revenue | DKK 1,4M | -21% |
| EBITDA | DKK 350K | -17% |
| Net profit | DKK 214K | -25% |
| Total assets | DKK 1,9M | -54% |
| Equity | DKK 1,2M | +21% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.434 | 2.662 | 1.922 | 1.767 | 1.398 |
| Staff expenses | -1.787 | -1.909 | -1.715 | -1.346 | -1.048 |
| EBITDA | 647 | 754 | 208 | 421 | 350 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 647 | 754 | 208 | 421 | 350 |
| Net financials | -9 | -41 | -16 | -49 | -73 |
| Profit before tax | 638 | 713 | 192 | 371 | 277 |
| Tax | 148 | 164 | 47 | 84 | 63 |
| Net profit | 491 | 550 | 145 | 287 | 214 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.173 | 3.792 | 3.392 | 4.076 | 1.872 |
| Equity | 1.553 | 2.102 | 2.247 | 1.034 | 1.248 |
| Long-term debt | 148 | 164 | 47 | 84 | 63 |
| Short-term debt | 1.473 | 1.526 | 1.099 | 2.958 | 562 |
| Total debt | 1.620 | 1.690 | 1.145 | 3.042 | 624 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FM Management | Management | 2024 |
JM Management | Management | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 1982 | |
| Former (4) | ||
| Board of Directors | 1982 – 1989 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 1982 – 2004 | |
| Board of Directors | 2004 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Møller Johansen | Management | 0 companies |
| Jette Marie Sørensen | Management | 0 companies |
| Gunner Spærgaard Christensen | Chairman | 0 companies |
| Per Juul Kolding | Board of Directors | 0 companies |
| William Petersen | Chairman | 0 companies |
| Søren Kjeld Kjellerup Hansen | Board of Directors | 0 companies |
| Leif Hamre | Board of Directors | 0 companies |
| Hans Hartvig Thomsen | Board of Directors | 0 companies |
| Søren Gunnar Nielsen | Board of Directors | 0 companies |