| Revenue | DKK 7,8M | -9% |
| EBITDA | DKK 559K | -68% |
| Net profit | DKK 367K | -72% |
| Total assets | DKK 4,6M | -6% |
| Equity | DKK 1,3M | -33% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.995 | 9.054 | 10.006 | 9.658 | 13.284 | 11.304 | 8.870 | 9.684 | 8.636 | 7.825 |
| Staff expenses | -7.989 | -7.299 | -7.924 | -9.055 | -10.251 | -9.197 | -7.766 | -7.163 | -6.744 | -7.267 |
| EBITDA | -1.582 | -897 | -567 | -1.853 | 339 | -195 | 1.103 | 2.520 | 1.764 | 559 |
| Depreciation & amort. | -232 | -996 | -232 | -92 | -124 | -153 | -157 | -394 | -121 | -113 |
| EBIT | -1.814 | -1.893 | -799 | -1.945 | 215 | -348 | 947 | 2.126 | 1.643 | 446 |
| Net financials | -170 | -287 | -302 | -278 | -199 | -251 | -112 | 3 | 25 | 27 |
| Profit before tax | -1.984 | -2.181 | -1.101 | -2.223 | 16 | -599 | 835 | 2.129 | 1.668 | 472 |
| Tax | -217 | -515 | -426 | -464 | 14 | -108 | 202 | 468 | 368 | 106 |
| Net profit | -1.767 | -1.665 | -674 | -1.759 | 2 | -491 | 632 | 1.661 | 1.301 | 367 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.377 | 3.897 | 3.349 | 4.934 | 4.743 | 3.462 | 3.825 | 6.535 | 4.876 | 4.588 |
| Equity | -1.687 | -3.353 | 128 | -1.631 | -1.179 | -1.670 | -1.038 | 622 | 1.923 | 1.290 |
| Long-term debt | 526 | 3.191 | 0 | 1.586 | 0 | 270 | 792 | 804 | 817 | 846 |
| Short-term debt | 4.537 | 4.058 | 3.221 | 4.978 | 5.922 | 4.862 | 4.071 | 5.109 | 2.111 | 2.445 |
| Total debt | 5.064 | 7.249 | 3.221 | 6.565 | 5.922 | 5.132 | 4.863 | 5.913 | 2.929 | 3.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MG Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Remastered IVS | Company | 10.0% | 10.0% | 2017 |
CONSIT A/S | Company | 66.7% | 66.7% | 2020 |
SLIPSTREAM HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
RPO HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
CONSIT GRUPPEN ApS | Company | 100.0% | 100.0% | 2024 |
TWINS GROUP ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 10.0% | 10.0% | 2013 | |
Webenablers ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Geisler | Chief Executive Officer | 0 companies |
| Marianne Grønlund Nørskov | Management | 0 companies |
| Kåre Gade Petersen | Board of Directors | 0 companies |
| Marc Henri Antoine Marie Grasso | Board of Directors | 0 companies |
| Steen Lund Christiansen | Chairman | 0 companies |
| Per Erland | Chairman | 0 companies |
| Mogens Christian Hugo | Board of Directors | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Rune Peter Olsen | Board of Directors | 0 companies |
| Jean Yves Charlier | Chairman | 0 companies |
| John Sejer Nielsen | Board of Directors | 0 companies |
| Helle Sasser Hofmeister | Board of Directors | 0 companies |
| Morten Viggo Skovby | Chairman | 0 companies |
| Tim Wolff Jacobsen | Board of Directors | 0 companies |
| Hasse Engbo Christensen | Board of Directors | 0 companies |