| Revenue | DKK -158K | -64% |
| EBITDA | DKK -158K | +64% |
| Net profit | DKK -14,8M | -42% |
| Total assets | DKK 79,8M | +12% |
| Equity | DKK 15,7M | -48% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -8 | -13 | -1.352 | -1.975 | -203 | -440 | -158 |
| Staff expenses | -0 | -0 | -800 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -13 | -2.152 | -1.975 | -203 | -440 | -158 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -13 | -2.152 | -1.975 | -203 | -440 | -158 |
| Net financials | 472 | 3.180 | 61.122 | 6.157 | 10.567 | -10.052 | -14.537 |
| Profit before tax | 464 | 3.166 | 58.971 | 4.182 | 10.363 | -10.492 | -14.695 |
| Tax | -11 | -14 | -328 | -66 | -31 | -78 | 58 |
| Net profit | 475 | 3.181 | 59.299 | 4.248 | 10.395 | -10.414 | -14.753 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 12.464 | 21.226 | 21.484 | 44.128 | 73.668 | 71.095 | 79.779 |
| Equity | 9.310 | 12.491 | 8.289 | 37.537 | 40.882 | 30.468 | 15.715 |
| Long-term debt | 3.088 | 2.980 | 2.471 | 1.971 | 15.748 | 13.782 | 59.883 |
| Short-term debt | 66 | 5.756 | 10.724 | 4.619 | 17.035 | 26.845 | 4.182 |
| Total debt | 3.154 | 8.736 | 13.195 | 6.591 | 32.783 | 40.627 | 64.065 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laux Capital ApS | Company | 66.7% | 66.7% | 2025 |
JSA CAPITAL ApS | Company | 15.0% | 15.0% | 2025 |
MaSHa Holding ApS | Company | 10.0% | 10.0% | 2018 |
Laux2 Holding ApS | Company | 50.0% | 50.0% | 2018 |
LM Mellemholding ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Gundorph Olesen | Chief Executive Officer | 0 companies |
| Martin Skovgaard Hansen | Founder | 0 companies |
| Johann Daniel Laux | Chairman | 0 companies |
| Peter Wernberg Nielsen | Board of Directors | 0 companies |
| Jan Stig Andersen | Board of Directors | 0 companies |
| Allan Dam Nielsen | Chairman | 0 companies |
| Tonny Elsberg | Board of Directors | 0 companies |