| Revenue | DKK 3,2M | +7% |
| EBITDA | DKK 3,2M | +7% |
| Net profit | DKK 1,3M | -17% |
| Total assets | DKK 49,3M | +0% |
| Equity | DKK 13,3M | +11% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 364 | 2.769 | 2.632 | 2.840 | 3.002 | 3.205 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 364 | 2.769 | 2.632 | 2.840 | 3.002 | 3.205 |
| Depreciation & amort. | -132 | -790 | -790 | -790 | -790 | -796 |
| EBIT | 233 | 1.980 | 1.842 | 2.050 | 2.212 | 2.409 |
| Net financials | -114 | -249 | 198 | 157 | -272 | -713 |
| Profit before tax | 119 | 1.731 | 2.040 | 2.207 | 1.940 | 1.696 |
| Tax | 26 | 381 | 366 | 396 | 316 | 348 |
| Net profit | 93 | 1.350 | 1.674 | 1.811 | 1.624 | 1.348 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 45.984 | 44.723 | 50.658 | 50.061 | 49.321 | 49.344 |
| Equity | 5.493 | 6.843 | 8.516 | 10.327 | 11.951 | 13.299 |
| Long-term debt | 38.346 | 34.585 | 33.235 | 32.203 | 31.362 | 30.044 |
| Short-term debt | 2.119 | 2.889 | 8.259 | 6.711 | 4.976 | 4.735 |
| Total debt | 40.465 | 37.473 | 41.494 | 38.915 | 36.338 | 34.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mitrax Holding A/S | Company | 100.0% | 100.0% | 2025 |
JØRGEN JENSEN DISTRIBUTION A/S | Company | 10.0% | 10.0% | 2019 |
DANSK DISTRIBUTION A/S | Company | 5.0% | 5.0% | 2019 |
M&C HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
RØMMING Finans A/S | Company | 10.0% | 10.0% | 2019 |
MadsenNext ApS | Company | 10.0% | 10.0% | 2019 |
DLB Ejendomme ApS | Company | 10.0% | 10.0% | 2023 |
KLC HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
PER STJERNE DAMGÅRD HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
ZENIT RØNNE ApS | Company | 10.0% | 10.0% | 2019 |
DET GAMLE GODS ApS | Company | 10.0% | 10.0% | 2019 |
Skanlog Gruppen ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Georg Paulsen | Management | 0 companies |
| Erik Petersen | Board of Directors | 0 companies |
| Erik Benny Winther | Chairman | 0 companies |
| Johnny Weygaard | Board of Directors | 0 companies |
| Anders Løkke Borg | Board of Directors | 0 companies |