| Revenue | DKK 3M | +14% |
| EBITDA | DKK 274K | +135% |
| Net profit | DKK 153K | +242% |
| Total assets | DKK 2,8M | +4% |
| Equity | DKK 1,1M | +16% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.106 | 1.401 | 1.670 | 1.960 | 2.301 | 2.831 | 2.834 | 2.981 | 2.840 | 3.017 | 2.177 | 2.695 | 2.592 | 2.967 |
| Staff expenses | -1.243 | -1.292 | -1.531 | -1.938 | -2.165 | -2.305 | -2.674 | -2.671 | -2.553 | -2.785 | -2.198 | -2.537 | -2.476 | -2.693 |
| EBITDA | -136 | 108 | 139 | 22 | 31 | 527 | 160 | 310 | 287 | 232 | -21 | 134 | 116 | 274 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -11 | -122 | -115 | -141 | -176 | -189 | -143 | -106 | -99 | -143 |
| EBIT | -136 | 108 | 139 | 22 | 19 | 405 | 45 | 169 | 111 | 43 | -164 | 29 | 18 | 131 |
| Net financials | 4 | -14 | -1 | -1 | 0 | -2 | -2 | 1 | -7 | 18 | 9 | 38 | 58 | 74 |
| Profit before tax | -133 | 95 | 138 | 20 | 19 | 402 | 43 | 170 | 105 | 60 | -155 | 67 | 75 | 205 |
| Tax | -0 | -0 | -0 | -0 | -0 | -133 | 10 | 40 | 24 | 14 | -34 | 29 | 30 | 53 |
| Net profit | -133 | 95 | 138 | 20 | 19 | 535 | 33 | 130 | 81 | 46 | -121 | 38 | 45 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 652 | 459 | 489 | 715 | 1.060 | 1.469 | 1.324 | 1.318 | 2.615 | 2.461 | 2.217 | 2.086 | 2.668 | 2.778 |
| Equity | -129 | -35 | 103 | 123 | 143 | 678 | 711 | 841 | 922 | 968 | 847 | 886 | 931 | 1.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 782 | 493 | 386 | 591 | 917 | 791 | 613 | 477 | 1.693 | 1.493 | 1.369 | 1.201 | 1.738 | 1.694 |
| Total debt | 782 | 493 | 386 | 591 | 917 | 791 | 613 | 477 | 1.693 | 1.493 | 1.369 | 1.201 | 1.738 | 1.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2009 | — | — |
NJ Management | Management | 2008 | — | — |
LJ Management | Management | 2008 | — | — |
HH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Team FOG Holding Aps | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Büttcher Larsen | Management | 0 companies |
| Niels Jørgensen | Management | 0 companies |
| Lars Jensen | Management | 0 companies |
| Hans Henrik Snestrup | Management | 0 companies |
| Preben Jul Pedersen | Board of Directors | 0 companies |
| Line Høilund Pedersen | Board of Directors | 0 companies |
| Lars Glasow Carlsen | Board of Directors | 0 companies |
| Hans Verner Larsen | Board of Directors | 0 companies |
| Søren Voltzmann | Board of Directors | 0 companies |
| Torben Johansen | Board of Directors | 0 companies |
| Steen Bo Hansen | Chairman | 0 companies |
| Søren Otto Jakobsen | Board of Directors | 0 companies |
| Svend Erik Hansen | Board of Directors | 0 companies |
| Mogens Dan Andersen | Chairman | 0 companies |
| Peter Sebastian Birk Pedersen | Board of Directors | 0 companies |
| Thomas Skov Nielsen | Deputy Chairman | 0 companies |
| Bjarne Mayland Olsen | Board of Directors | 0 companies |
| Ole Rene Haupt | Board of Directors | 0 companies |
| Torben Larsen | Board of Directors | 0 companies |
| Jesper Ravnholdt Frisenholm | Chairman | 0 companies |
| Niels Fog | Chairman | 0 companies |