| Revenue | DKK 2,5M | +25% |
| EBITDA | DKK 1,2M | +56% |
| Net profit | DKK 940K | +62% |
| Total assets | DKK 2,1M | +25% |
| Equity | DKK 1,7M | +25% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.727 | 1.833 | 1.689 | 2.147 | 1.809 | 1.818 | 2.122 | 2.019 | 2.514 |
| Staff expenses | -975 | -948 | -1.141 | -972 | -1.111 | -1.112 | -1.295 | -1.228 | -1.280 |
| EBITDA | 751 | 885 | 548 | 1.175 | 698 | 706 | 827 | 791 | 1.234 |
| Depreciation & amort. | -141 | -141 | -141 | -152 | -187 | -87 | -87 | -87 | -53 |
| EBIT | 610 | 744 | 407 | 1.023 | 512 | 619 | 740 | 705 | 1.181 |
| Net financials | -35 | -4 | -13 | -10 | -4 | -9 | -5 | 40 | 24 |
| Profit before tax | 575 | 740 | 394 | 1.013 | 508 | 610 | 735 | 744 | 1.205 |
| Tax | 152 | 186 | 109 | 245 | 134 | 134 | 162 | 164 | 265 |
| Net profit | 424 | 554 | 286 | 768 | 374 | 476 | 574 | 580 | 940 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.386 | 1.816 | 1.712 | 2.509 | 1.904 | 1.952 | 2.305 | 1.661 | 2.071 |
| Equity | 1.088 | 1.342 | 1.128 | 1.616 | 1.230 | 1.306 | 1.379 | 1.360 | 1.699 |
| Long-term debt | 0 | 0 | 0 | 231 | 134 | 139 | 170 | 175 | 0 |
| Short-term debt | 294 | 474 | 585 | 653 | 532 | 503 | 756 | 126 | 360 |
| Total debt | 294 | 474 | 585 | 884 | 666 | 642 | 926 | 301 | 360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Saxe Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Gabelgaard | Management | 0 companies |