| Revenue | DKK 3,3M | -32% |
| EBITDA | DKK -1,9M | -3125% |
| Net profit | DKK -3,1M | -400% |
| Total assets | DKK 7,8M | -22% |
| Equity | DKK 879K | +143% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | 131 | 323 | -61 | 23 | 664 | -62 | 1.545 | 2.439 | 2.994 | 4.584 | 4.363 | 4.813 | 3.255 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -514 | -52 | -1.322 | -1.993 | -2.351 | -4.534 | -5.099 | -4.823 | -5.186 |
| EBITDA | 59 | 131 | 323 | -61 | 23 | 149 | -172 | 223 | 458 | 644 | 36 | -736 | -60 | -1.932 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 14 | -91 | -95 | -120 | -192 | -231 | -308 | -322 | -409 | -898 |
| EBIT | 59 | 131 | 323 | -61 | 9 | 58 | -267 | 103 | 266 | 413 | -272 | -1.058 | -469 | -2.830 |
| Net financials | -47 | -5 | -2 | -0 | -0 | -45 | -59 | -97 | -157 | -159 | -164 | -184 | -321 | -557 |
| Profit before tax | 13 | 127 | 321 | -62 | 9 | 13 | -326 | 6 | 109 | 254 | -437 | -1.243 | -790 | -3.387 |
| Tax | 3 | 46 | 71 | -8 | 2 | 3 | -71 | -11 | 24 | 57 | -98 | -275 | -173 | -303 |
| Net profit | 10 | 81 | 250 | -53 | 7 | 10 | -255 | 17 | 85 | 196 | -339 | -968 | -617 | -3.084 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 213 | 464 | 232 | 176 | 1.455 | 1.693 | 2.509 | 2.577 | 4.548 | 7.154 | 7.853 | 8.184 | 10.071 | 7.828 |
| Equity | -507 | -426 | -176 | -229 | -222 | -212 | -467 | -450 | -309 | -113 | -452 | -1.420 | -2.037 | 879 |
| Long-term debt | 0 | 0 | 0 | 0 | 500 | 525 | 550 | 578 | 1.835 | 1.595 | 2.604 | 2.450 | 2.335 | 1.750 |
| Short-term debt | 720 | 890 | 409 | 406 | 1.177 | 1.379 | 2.425 | 2.449 | 3.022 | 5.672 | 5.675 | 7.154 | 9.772 | 5.198 |
| Total debt | 720 | 890 | 409 | 406 | 1.677 | 1.905 | 2.975 | 3.027 | 4.857 | 7.267 | 8.279 | 9.604 | 12.107 | 6.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2002 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
PB | Board of Directors | 2020 | — | — |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fog & Venø A/S | Company | 100.0% | 100.0% | 2025 |
FOG ApS | Company | 50.0% | 50.0% | 2002 |
Acupanels International Holding ApS | Company | 100.0% | 100.0% | 2024 |
Horn Business Group ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Andersen | Management | 0 companies |
| Carl Frank Venø Nielsen | Chief Executive Officer | 0 companies |
| Jakob Køser Bressendorf | Chief Executive Officer | 0 companies |
| John Chalmers Tveit | Chairman | 0 companies |
| Ove Fog Jørgensen | Chairman | 0 companies |
| Solveig Nielsen | Board of Directors | 0 companies |
| Per Buus | Board of Directors | 0 companies |
| Preben Bager | Board of Directors | 0 companies |