| Revenue | DKK 34,5M | +32% |
| EBITDA | DKK 6,5M | +103% |
| Net profit | DKK 3,9M | +132% |
| Total assets | DKK 26M | +31% |
| Equity | DKK 6,4M | +58% |
| Employees | 70 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.202 | 9.929 | 11.026 | 11.668 | 14.597 | 19.202 | 21.149 | 19.035 | 18.475 | 18.853 | 22.972 | 25.705 | 26.221 | 34.486 |
| Staff expenses | -8.236 | -8.526 | -8.965 | -10.001 | -12.073 | -14.042 | -17.262 | -16.966 | -15.725 | -17.308 | -18.838 | -21.173 | -23.017 | -27.995 |
| EBITDA | -34 | 1.380 | 2.061 | 1.667 | 2.524 | 5.160 | 3.887 | 2.070 | 2.749 | 1.545 | 4.133 | 4.532 | 3.204 | 6.492 |
| Depreciation & amort. | 478 | -446 | -646 | -838 | -727 | -791 | -1.404 | -1.149 | -992 | -1.146 | -1.215 | -777 | -821 | -965 |
| EBIT | -511 | 934 | 1.415 | 828 | 1.798 | 4.369 | 2.484 | 921 | 1.757 | 399 | 2.919 | 3.755 | 2.383 | 5.527 |
| Net financials | -135 | -115 | -59 | -115 | -139 | -158 | -181 | -151 | -154 | -140 | -143 | -155 | -227 | -513 |
| Profit before tax | -337 | 819 | 1.356 | 714 | 1.658 | 4.211 | 2.302 | 770 | 1.603 | 259 | 2.776 | 3.600 | 2.157 | 5.014 |
| Tax | 155 | 196 | 340 | 176 | 369 | 928 | 509 | 171 | 356 | 56 | 641 | 796 | 475 | 1.106 |
| Net profit | -492 | 623 | 1.016 | 538 | 1.290 | 3.283 | 1.794 | 600 | 1.247 | 203 | 2.135 | 2.804 | 1.681 | 3.908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.656 | 6.068 | 8.671 | 8.575 | 9.461 | 13.464 | 15.600 | 12.504 | 16.010 | 13.145 | 16.802 | 18.835 | 19.892 | 25.981 |
| Equity | 2.354 | 2.827 | 3.693 | 3.331 | 4.120 | 6.153 | 5.947 | 5.347 | 6.044 | 5.246 | 7.382 | 10.185 | 4.062 | 6.430 |
| Long-term debt | 728 | 616 | 628 | 928 | 959 | 947 | 1.147 | 1.640 | 1.528 | 1.862 | 1.889 | 1.574 | 4.250 | 4.714 |
| Short-term debt | 3.573 | 2.550 | 4.205 | 4.232 | 4.196 | 6.175 | 8.288 | 5.238 | 8.031 | 5.701 | 6.974 | 6.369 | 10.840 | 14.084 |
| Total debt | 4.302 | 3.166 | 4.834 | 5.161 | 5.155 | 7.123 | 9.435 | 6.878 | 9.559 | 7.563 | 8.863 | 7.942 | 15.090 | 18.798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2005 | — | — |
FG Founder | Founder | 2002 | — | — |
| Audit | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MBH Holding ApS | Company | 50.0% | 50.0% | 2026 |
FS BORNHOLM ApS | Company | 50.0% | 50.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Grønberg Svendsen | Management | 0 companies |
| Flemming Grønberg Svendsen | Founder | 0 companies |
| Dan Linddal Bechmann Andersen | Audit | 0 companies |