| Revenue | DKK 6,6M | -2% |
| EBITDA | DKK -190K | -106% |
| Net profit | DKK -332K | -23% |
| Total assets | DKK 7,6M | -1% |
| Equity | DKK 964K | +226% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.155 | 6.428 | 5.995 | 5.703 | 5.870 | 5.724 | 6.558 | 10.209 | 6.484 | 7.730 | 7.175 | 6.769 | 6.619 |
| Staff expenses | -5.621 | -5.506 | -4.869 | -4.848 | -5.170 | -4.870 | -4.945 | -9.795 | -7.198 | -7.204 | -6.469 | -6.861 | -6.625 |
| EBITDA | 445 | 864 | 1.061 | 785 | 639 | 787 | 1.586 | 414 | -713 | 525 | 707 | -92 | -190 |
| Depreciation & amort. | -211 | -196 | -284 | -306 | -252 | -239 | -291 | -310 | -249 | -275 | -149 | -124 | -95 |
| EBIT | 234 | 668 | 778 | 479 | 386 | 549 | 1.295 | 103 | -963 | 251 | 558 | -216 | -285 |
| Net financials | -191 | -115 | -38 | -18 | 17 | 8 | 24 | -72 | -95 | -86 | -105 | -129 | -138 |
| Profit before tax | 43 | 553 | 740 | 462 | 403 | 556 | 1.319 | 32 | -1.058 | 165 | 453 | -344 | -423 |
| Tax | 18 | 142 | 182 | 111 | 89 | 123 | 290 | 30 | -231 | 36 | 101 | -76 | -92 |
| Net profit | 25 | 412 | 558 | 351 | 314 | 434 | 1.028 | 2 | -827 | 129 | 352 | -269 | -332 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.668 | 11.425 | 8.010 | 7.202 | 4.908 | 5.299 | 5.820 | 5.076 | 7.519 | 7.677 | 5.653 | 7.624 | 7.564 |
| Equity | 3.052 | 3.064 | 3.072 | 3.073 | 3.387 | 3.511 | 4.109 | -289 | 84 | 213 | 565 | 296 | 964 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.350 | 1.633 | 2.513 | 2.047 | 1.963 | 882 |
| Short-term debt | 9.616 | 8.361 | 4.938 | 4.130 | 1.521 | 1.760 | 1.700 | 4.015 | 5.802 | 4.952 | 2.950 | 5.171 | 5.616 |
| Total debt | 9.616 | 8.361 | 4.938 | 4.130 | 1.521 | 1.760 | 1.700 | 5.365 | 7.435 | 7.464 | 4.997 | 7.134 | 6.498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2019 | — | — |
FG Founder | Founder | 2000 | — | — |
EA Management | Management | 2014 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B. & V. Group ApS | Company | 100.0% | 100.0% | 2019 |
FGA MADUM ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Kirkgaard | Management | 0 companies |
| Finn Groth Andreasen | Founder | 0 companies |
| Else Andreasen | Management | 0 companies |
| Stig Kristensen | Chief Executive Officer | 0 companies |
| Finn Juhl | Board of Directors | 0 companies |
| Kenneth Kristensen | Chairman | 0 companies |
| Gudmund Kristensen | Board of Directors | 0 companies |