| Revenue | DKK 16,1M | -14% |
| EBITDA | DKK 1,5M | -58% |
| Net profit | DKK 1,2M | -58% |
| Total assets | DKK 3M | -51% |
| Equity | DKK 1,3M | -63% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.562 | 12.985 | 17.643 | 18.749 | 16.131 |
| Staff expenses | -6.191 | -10.605 | -14.391 | -15.109 | -14.588 |
| EBITDA | 1.370 | 2.366 | 3.251 | 3.641 | 1.542 |
| Depreciation & amort. | -19 | -14 | -14 | -18 | -9 |
| EBIT | 1.351 | 2.352 | 3.237 | 3.623 | 1.533 |
| Net financials | 9 | -27 | -41 | 6 | -21 |
| Profit before tax | 1.360 | 2.325 | 3.196 | 3.629 | 1.512 |
| Tax | 301 | 513 | 703 | 803 | 336 |
| Net profit | 1.060 | 1.812 | 2.493 | 2.826 | 1.176 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.538 | 4.670 | 4.737 | 6.077 | 3.008 |
| Equity | 1.185 | 2.220 | 713 | 3.539 | 1.301 |
| Long-term debt | 280 | 520 | 711 | 792 | 168 |
| Short-term debt | 3.052 | 1.916 | 3.307 | 1.729 | 1.531 |
| Total debt | 3.332 | 2.436 | 4.018 | 2.521 | 1.699 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FG Management | Management | 2021 |
| Former (2) | ||
HN Management | Management | 2018 – 2024 |
HG Management | Management | 2008 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 15–19.99% | 15–19.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Grumsen | Management | 0 companies |
| Henrik Nielsen | Management | 0 companies |
| Henning Gejl Jensen | Management | 0 companies |
| Michael Erting | Chairman | 0 companies |