| Revenue | DKK 13,8M | +27% |
| EBITDA | DKK 7,6M | +30% |
| Net profit | DKK 5,5M | +28% |
| Total assets | DKK 16,3M | +45% |
| Equity | DKK 7,1M | +27% |
| Employees | 34 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.783 | 8.818 | 10.264 | 10.853 | 13.754 |
| Staff expenses | -4.415 | -4.576 | -4.676 | -4.847 | -6.111 |
| EBITDA | 2.368 | 4.242 | 5.588 | 5.891 | 7.643 |
| Depreciation & amort. | -1.082 | -992 | -781 | -778 | -729 |
| EBIT | 1.286 | 3.250 | 4.808 | 5.112 | 6.914 |
| Net financials | -39 | 77 | 216 | 407 | 176 |
| Profit before tax | 1.247 | 3.327 | 5.024 | 5.519 | 7.090 |
| Tax | 275 | 733 | 1.106 | 1.214 | 1.560 |
| Net profit | 972 | 2.594 | 3.918 | 4.305 | 5.530 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.310 | 10.554 | 14.670 | 11.238 | 16.347 |
| Equity | 2.791 | 5.385 | 9.303 | 5.608 | 7.139 |
| Long-term debt | 291 | 1.014 | 226 | 135 | 592 |
| Short-term debt | 3.169 | 4.147 | 5.108 | 5.391 | 8.505 |
| Total debt | 3.460 | 5.162 | 5.334 | 5.526 | 9.098 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FG Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2023 | |
| Chairman | 2020 | |
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Former (2) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2018 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Grene Thomsen | Management | 0 companies |
| Lars Kallesøe | Board of Directors | 0 companies |
| Casper Kirk Johansen | Board of Directors | 0 companies |
| Jacob Brunsborg | Board of Directors | 0 companies |
| Flemming Hoff Jakobsen | Board of Directors | 0 companies |
| Poul Plougmann | Chairman | 0 companies |
| Peter Vindbæk Skjødt-Jakobsen | Board of Directors | 0 companies |
| Henrik Stærmose | Board of Directors | 0 companies |