| Revenue | DKK 456K | +103% |
| EBITDA | DKK 456K | +103% |
| Net profit | DKK 176K | +2264% |
| Total assets | DKK 4,4M | -2% |
| Equity | DKK 242K | +265% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 44 | 93 | 150 | 161 | 167 | 225 | 456 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44 | 93 | 150 | 161 | 167 | 225 | 456 |
| Depreciation & amort. | -10 | -31 | -54 | -58 | -56 | -64 | -71 |
| EBIT | 33 | 62 | 96 | 102 | 111 | 161 | 385 |
| Net financials | -29 | -54 | -86 | -85 | -96 | -134 | -140 |
| Profit before tax | 5 | 8 | 11 | 17 | 15 | 27 | 245 |
| Tax | 4 | 8 | 6 | 14 | 15 | 20 | 69 |
| Net profit | 0 | 0 | 5 | 4 | 0 | 7 | 176 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.159 | 3.015 | 3.067 | 3.036 | 2.969 | 4.454 | 4.383 |
| Equity | 50 | 51 | 55 | 59 | 59 | 66 | 242 |
| Long-term debt | 1.074 | 2.896 | 2.958 | 2.891 | 2.811 | 3.093 | 2.832 |
| Short-term debt | 35 | 66 | 53 | 86 | 98 | 1.294 | 1.308 |
| Total debt | 1.109 | 2.963 | 3.011 | 2.976 | 2.909 | 4.387 | 4.141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Team FOG Holding Aps | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Büttcher Larsen | Management | 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 |
| Niels Fog | Chairman | 0 companies |