| Revenue | DKK 85K | -114% |
| EBITDA | DKK -450K | +71% |
| Net profit | DKK -511K | +65% |
| Total assets | DKK 1,5M | -31% |
| Equity | DKK 545K | -48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.282 | 5.038 | 4.457 | 4.037 | 4.238 | 2.875 | 2.586 | 1.585 | 1.377 | 2.440 | 1.538 | -608 | 85 |
| Staff expenses | -4.698 | -3.313 | -2.844 | -3.604 | -3.811 | -3.763 | -1.266 | -1.456 | -1.204 | -1.108 | -1.424 | -0 | -940 |
| EBITDA | -553 | 1.725 | 1.613 | 433 | 427 | -889 | 1.320 | 130 | 173 | 1.332 | 114 | -1.538 | -450 |
| Depreciation & amort. | 154 | -285 | -98 | -164 | -8 | -11 | -9 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -706 | 1.440 | 1.515 | 270 | 419 | -900 | 1.311 | 130 | 173 | 1.332 | 114 | -1.538 | -450 |
| Net financials | -195 | -178 | 3 | 10 | -3 | -29 | -57 | -13 | -23 | -21 | -33 | -80 | -72 |
| Profit before tax | -902 | 1.262 | 1.518 | 280 | 416 | -538 | 1.253 | 116 | 151 | 1.311 | 81 | -1.618 | -522 |
| Tax | 432 | 329 | 390 | 83 | 108 | 195 | 286 | 33 | 41 | 289 | 18 | -151 | -12 |
| Net profit | -1.334 | 933 | 1.128 | 197 | 308 | -733 | 967 | 84 | 110 | 1.022 | 63 | -1.467 | -511 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.629 | 4.822 | 3.811 | 4.695 | 3.600 | 2.621 | 3.434 | 3.312 | 3.587 | 4.945 | 3.808 | 2.122 | 1.456 |
| Equity | -407 | 526 | 1.654 | 1.851 | 1.159 | 276 | 1.244 | 1.327 | 1.437 | 2.459 | 2.523 | 1.056 | 545 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 73 | 0 |
| Short-term debt | 4.036 | 4.296 | 2.157 | 2.844 | 2.441 | 2.345 | 2.190 | 1.985 | 2.150 | 2.485 | 1.191 | 992 | 911 |
| Total debt | 4.036 | 4.296 | 2.157 | 2.844 | 2.441 | 2.345 | 2.190 | 1.985 | 2.150 | 2.485 | 1.286 | 1.066 | 911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FMI HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Guldager Nielsen | Management | 0 companies |
| Peter Fejerskov | Chairman | 0 companies |
| Simon Poul Møller Nielsen | Chairman | 0 companies |
| Jan Egelund Henriksen | Board of Directors | 0 companies |