| Revenue | DKK 1,4M | +6% |
| EBITDA | DKK 7,2M | +175% |
| Net profit | DKK 4M | +558% |
| Total assets | DKK 55M | +13% |
| Equity | DKK 5,9M | -19% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -3.317 | -8.002 | -34 | 1.348 | 1.430 |
| Staff expenses | -0 | -0 | -4.729 | -2.267 | -1.550 |
| EBITDA | 11.266 | -3.274 | -6.659 | 2.622 | 7.201 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11.266 | -3.274 | -6.659 | 2.622 | 7.201 |
| Net financials | -646 | -697 | -2.488 | 2.507 | 5.768 |
| Profit before tax | 10.620 | -3.972 | -7.250 | 1.588 | 5.649 |
| Tax | 3.502 | -2.624 | -914 | 983 | 1.664 |
| Net profit | 7.118 | -1.347 | -6.336 | 605 | 3.984 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 82.766 | 51.977 | 52.749 | 48.842 | 54.952 |
| Equity | 34.430 | 33.083 | 26.747 | 7.352 | 5.949 |
| Long-term debt | 30.592 | 12.491 | 20.129 | 25.008 | 28.792 |
| Short-term debt | 9.021 | 405 | 483 | 10.110 | 12.167 |
| Total debt | 39.613 | 12.896 | 20.612 | 35.117 | 40.959 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FG Management | Management | 2007 |
| Former (1) | ||
TA Management | Management | 2007 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2013 – 2018 | |
| Chairman | 2013 – 2020 | |
| Board of Directors | 2018 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Gøtze | Management | 0 companies |
| Troels Aagaard | Management | 0 companies |
| Henrik Groos | Board of Directors | 0 companies |
| Mogens Jørgensen | Chairman | 0 companies |
| Anne-Merete Laurent Gøtze | Board of Directors | 0 companies |