| Revenue | DKK -87K | -16% |
| EBITDA | DKK -339K | -3% |
| Net profit | DKK -429K | +6% |
| Total assets | DKK 4,2M | -10% |
| Equity | DKK 1,1M | -28% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 100 | 36 | -141 | -102 | -87 |
| Staff expenses | -303 | -341 | -229 | -226 | -253 |
| EBITDA | -300 | -389 | -370 | -328 | -339 |
| Depreciation & amort. | -139 | -139 | -139 | -135 | -131 |
| EBIT | -439 | -529 | -508 | -464 | -470 |
| Net financials | 9 | 42 | -18 | 6 | 42 |
| Profit before tax | -430 | -487 | -527 | -458 | -429 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -430 | -487 | -527 | -458 | -429 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.375 | 5.675 | 5.069 | 4.657 | 4.182 |
| Equity | 3.004 | 2.517 | 1.990 | 1.532 | 1.103 |
| Long-term debt | 2.988 | 2.988 | 2.883 | 2.883 | 2.883 |
| Short-term debt | 383 | 169 | 196 | 242 | 196 |
| Total debt | 3.371 | 3.158 | 3.079 | 3.125 | 3.079 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
FG Management | Management | 1969 – 2013 |
CJ Audit | Audit | 1969 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1969 – 2003 | |
| Board of Directors | 1969 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Individual | 25–33.32% | 25–33.32% | 2023 | |
| Individual | 50–66.65% | 50–66.65% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Friedhelm Georg August Werning | Management | 0 companies |
| Carl Johan Nielsen | Audit | 0 companies |
| Laura Eva Werning | Board of Directors | 0 companies |
| Bernd Klaus Rosemeyer | Board of Directors | 0 companies |