| Revenue | DKK 4,8M | +63% |
| EBITDA | DKK 835K | +224% |
| Net profit | DKK 619K | +293% |
| Total assets | DKK 2,7M | +19% |
| Equity | DKK 1M | +68% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.104 | 404 | -391 | 2.629 | 3.322 | 2.148 | 2.041 | 1.966 | 2.359 | 1.763 | 2.371 | 2.674 | 2.931 | 4.786 |
| Staff expenses | -1.121 | -883 | -611 | -2.046 | -2.261 | -2.009 | -1.749 | -1.853 | -1.644 | -1.510 | -1.635 | -2.019 | -2.673 | -3.951 |
| EBITDA | -101 | -480 | -1.002 | 583 | 1.060 | 138 | 292 | 112 | 715 | 253 | 735 | 656 | 258 | 835 |
| Depreciation & amort. | 152 | -184 | 159 | -155 | -101 | -4 | -8 | -12 | -12 | -12 | -15 | -0 | -36 | -36 |
| EBIT | -253 | -664 | -1.161 | 427 | 959 | 134 | 284 | 100 | 703 | 241 | 720 | 656 | 222 | 799 |
| Net financials | -107 | -79 | 47 | 103 | -50 | -185 | -3 | -6 | -11 | 34 | -17 | -13 | -13 | -2 |
| Profit before tax | -360 | -743 | -1.114 | 530 | 909 | -52 | 281 | 95 | 691 | 275 | 703 | 643 | 210 | 797 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -119 | 62 | 158 | 144 | 52 | 179 |
| Net profit | -360 | -743 | -1.114 | 530 | 909 | -52 | 281 | 95 | 810 | 213 | 545 | 498 | 158 | 619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.384 | 3.148 | 1.965 | 2.235 | 3.082 | 1.677 | 2.240 | 1.701 | 3.234 | 1.253 | 2.189 | 2.382 | 2.304 | 2.743 |
| Equity | 1.114 | 1.271 | 158 | 688 | 1.596 | 495 | 775 | 620 | 1.430 | 368 | 453 | 652 | 599 | 1.008 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 130 | 139 | 143 | 147 | 148 |
| Short-term debt | 3.269 | 1.877 | 1.808 | 1.547 | 1.486 | 1.182 | 1.464 | 1.081 | 1.674 | 755 | 1.597 | 1.587 | 1.554 | 1.574 |
| Total debt | 3.269 | 1.877 | 1.808 | 1.547 | 1.486 | 1.182 | 1.464 | 1.081 | 1.804 | 885 | 1.736 | 1.731 | 1.701 | 1.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2012 | — | — |
| Audit | 1976 | — | — | |
AK Management | Management | 1976 | — | — |
TB Management | Management | 2022 | — | — |
HB Management | Management | 2022 | — | — |
NJ Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Theis Brian Hansen Holding ApS | Company | 33.3% | 33.3% | 2022 |
Nikolaj Johansens Holdingselskab ApS | Company | 33.3% | 33.3% | 2022 |
Heidi Bach Andersen Holding ApS | Company | 33.3% | 33.3% | 2022 |
FG ApS AF 2. FEBRUAR 1990 | Company | 100.0% | 100.0% | 1976 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Goldbach | Management | 0 companies |
| STATSAUTORISERET REVISOR NC REVISION REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Anne Kjær Goldbach | Management | 0 companies |
| Theis Brian Hansen | Management | 0 companies |
| Heidi Bach Andersen | Management | 0 companies |
| Nikolaj Johansen | Management | 0 companies |
| Henrik Gerner Jørgensen | Board of Directors | 0 companies |
| Charlis Miehe Pfanner Vogelbein | Board of Directors | 0 companies |
| Christian Goldbach | Chairman | 0 companies |