| Revenue | DKK 18,5M | +35% |
| EBITDA | DKK 13,5M | +52% |
| Net profit | DKK 9,6M | +58% |
| Total assets | DKK 33,7M | +11% |
| Equity | DKK 30,8M | +13% |
| Employees | 7 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 14.514 | 13.643 | 18.472 |
| Staff expenses | -4.738 | -4.785 | -5.019 |
| EBITDA | 9.776 | 8.858 | 13.452 |
| Depreciation & amort. | -1.253 | -1.271 | -1.258 |
| EBIT | 8.522 | 7.587 | 12.194 |
| Net financials | 140 | 95 | 107 |
| Profit before tax | 8.663 | 7.682 | 12.301 |
| Tax | 1.939 | 1.628 | 2.711 |
| Net profit | 6.724 | 6.055 | 9.590 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 33.860 | 30.400 | 33.656 |
| Equity | 27.924 | 27.255 | 30.790 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 5.837 | 3.076 | 2.726 |
| Total debt | 5.837 | 3.076 | 2.726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2023 | — | — |
CJ Management | Management | 2023 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Gustaf Gordon Larsson | Management | 0 companies |
| Carl Johan Engelbrekt Lindh | Management | 0 companies |
| Karl Johan Afzelius-Alm | Chief Executive Officer | 0 companies |
| Ouafila Amarniss | Board of Directors | 0 companies |
| Martin Laux | Board of Directors | 0 companies |
| Thales Maia | Chairman | 0 companies |