| Revenue | DKK 4,7M | -9% |
| EBITDA | DKK 1,4M | -40% |
| Net profit | DKK -48K | -104% |
| Total assets | DKK 14,6M | -16% |
| Equity | DKK 10,3M | -9% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.809 | 2.871 | 2.582 | 3.335 | 3.673 | 3.176 | 3.134 | 4.323 | 5.051 | 5.257 | 4.529 | 4.893 | 5.109 | 4.651 |
| Staff expenses | -1.612 | -1.722 | -1.794 | -1.982 | -2.062 | -1.912 | -2.132 | -2.147 | -2.363 | -2.434 | -2.569 | -2.731 | -2.801 | -3.191 |
| EBITDA | 185 | 1.133 | 779 | 1.325 | 1.591 | 1.232 | 976 | 2.157 | 2.660 | 2.801 | 1.939 | 2.136 | 2.270 | 1.364 |
| Depreciation & amort. | -103 | -112 | -115 | -112 | -110 | -86 | -83 | -91 | -97 | -104 | -92 | -103 | -98 | -92 |
| EBIT | 81 | 1.021 | 664 | 1.213 | 1.481 | 1.145 | 893 | 2.066 | 2.564 | 2.696 | 1.847 | 2.033 | 2.172 | 1.272 |
| Net financials | -270 | -296 | -236 | -213 | -185 | -143 | -72 | -51 | -469 | -160 | -84 | 22 | -522 | -1.030 |
| Profit before tax | -188 | 724 | 428 | 1.000 | 1.296 | 1.002 | 821 | 2.014 | 2.095 | 2.537 | 1.763 | 2.055 | 1.650 | 242 |
| Tax | -34 | 194 | 117 | 259 | 302 | 242 | 198 | 461 | 586 | 614 | 432 | 463 | 494 | 289 |
| Net profit | -154 | 530 | 311 | 741 | 994 | 761 | 623 | 1.553 | 1.509 | 1.923 | 1.330 | 1.592 | 1.156 | -48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.143 | 10.182 | 9.779 | 11.001 | 11.324 | 11.778 | 12.670 | 13.484 | 15.461 | 16.027 | 15.032 | 16.662 | 17.325 | 14.574 |
| Equity | 1.109 | 1.639 | 1.950 | 2.772 | 3.766 | 4.527 | 5.150 | 6.703 | 8.212 | 9.535 | 10.065 | 10.658 | 11.314 | 10.266 |
| Long-term debt | 2.030 | 1.912 | 1.823 | 1.742 | 1.649 | 1.540 | 1.460 | 1.430 | 156 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.004 | 6.631 | 6.006 | 6.488 | 5.909 | 5.711 | 6.057 | 5.347 | 7.089 | 6.491 | 4.967 | 6.004 | 6.011 | 4.308 |
| Total debt | 7.035 | 8.542 | 7.829 | 8.229 | 7.558 | 7.251 | 7.517 | 6.777 | 7.245 | 6.491 | 4.967 | 6.004 | 6.011 | 4.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2004 | — | — |
TG Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK DITMAR HOLDING ApS | Company | 100.0% | 50.0% | 2023 |
EJLERTSEN HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Ditmar Nielsen | Management | 0 companies |
| Tommy Gudmund Olsen | Founder | 0 companies |
| Poul Erik Burchardt Larsen | Chairman | 0 companies |