| Revenue | DKK 5,9M | -29% |
| EBITDA | DKK 4M | -41% |
| Net profit | DKK 3,1M | -40% |
| Total assets | DKK 9,3M | -40% |
| Equity | DKK 5,9M | -25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.591 | 724 | 1.648 | 1.432 | 2.323 | 4.039 | 5.965 | 4.656 | 5.136 | 6.400 | 9.904 | 8.419 | 5.942 |
| Staff expenses | -823 | -527 | -722 | -730 | -957 | -1.428 | -3.682 | -3.125 | -3.084 | -3.031 | -1.484 | -1.683 | -1.941 |
| EBITDA | 767 | 197 | 927 | 702 | 1.366 | 2.611 | 2.284 | 1.531 | 2.052 | 3.368 | 8.125 | 6.736 | 4.000 |
| Depreciation & amort. | -123 | -215 | -165 | -105 | -280 | -179 | -272 | -274 | -292 | -232 | -128 | -146 | -64 |
| EBIT | 645 | -18 | 761 | 597 | 1.085 | 2.432 | 2.012 | 1.257 | 1.760 | 3.136 | 7.997 | 6.590 | 3.936 |
| Net financials | -81 | -37 | -61 | -4 | -116 | -36 | -44 | -44 | -105 | -45 | -45 | -69 | -8 |
| Profit before tax | 564 | -55 | 700 | 593 | 969 | 2.396 | 1.968 | 1.213 | 1.655 | 3.090 | 7.952 | 6.521 | 3.929 |
| Tax | 142 | -18 | 173 | 139 | 215 | 530 | 397 | 267 | 360 | 682 | 1.818 | 1.440 | 860 |
| Net profit | 421 | -37 | 527 | 453 | 754 | 1.865 | 1.571 | 945 | 1.296 | 2.409 | 6.134 | 5.081 | 3.069 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.123 | 2.427 | 2.974 | 3.608 | 4.938 | 5.753 | 9.674 | 6.860 | 9.628 | 10.985 | 14.409 | 15.642 | 9.320 |
| Equity | 691 | 233 | 760 | 713 | 1.017 | 2.132 | 1.903 | 1.299 | 1.694 | 2.853 | 6.578 | 7.960 | 5.947 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 37 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.395 | 2.162 | 2.183 | 2.837 | 3.881 | 3.536 | 7.727 | 5.502 | 7.896 | 8.130 | 7.797 | 7.663 | 3.321 |
| Total debt | 1.395 | 2.162 | 2.183 | 2.837 | 3.881 | 3.536 | 7.727 | 5.537 | 7.933 | 8.130 | 7.797 | 7.663 | 3.321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FM Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Green Jensen | Chief Executive Officer | 0 companies |
| Flemming Mærkedahl Jeppesen | Management | 0 companies |
| Jens Søgaard Jacobsen | Board of Directors | 0 companies |
| Christine Serigstad | Board of Directors | 0 companies |
| Helen Sainsbury | Board of Directors | 0 companies |