| Revenue | DKK 3,9M | +8% |
| EBITDA | DKK 1,3M | +7% |
| Net profit | DKK 1,2M | +143% |
| Total assets | DKK 20,2M | +10% |
| Equity | DKK 15,2M | +9% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.239 | 3.657 | 3.758 | 3.565 | 3.855 |
| Staff expenses | -1.431 | -1.957 | -2.387 | -2.314 | -2.519 |
| EBITDA | 1.807 | 1.700 | 1.371 | 1.251 | 1.335 |
| Depreciation & amort. | -938 | -893 | -937 | -1.118 | -1.087 |
| EBIT | 869 | 807 | 434 | 133 | 248 |
| Net financials | 4.689 | -2.119 | 2.764 | 498 | 1.284 |
| Profit before tax | 5.558 | -1.312 | 3.198 | 632 | 1.532 |
| Tax | 1.230 | -288 | 725 | 139 | 337 |
| Net profit | 4.328 | -1.023 | 2.474 | 492 | 1.196 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.090 | 14.776 | 18.553 | 18.407 | 20.186 |
| Equity | 12.940 | 11.417 | 13.891 | 13.983 | 15.179 |
| Long-term debt | 0 | 2.654 | 3.071 | 3.593 | 0 |
| Short-term debt | 4.108 | 704 | 1.492 | 713 | 4.949 |
| Total debt | 4.108 | 3.359 | 4.563 | 4.306 | 4.949 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 1982 |
| Former (2) | ||
| Audit | 1982 – 1995 | |
GL Management | Management | 1982 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 1999 | |
| Former (1) | ||
| Board of Directors | 1982 – 1999 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 1998 | |
| Company | 50–66.65% | 50–66.65% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionskontoret i Bramminge | Audit | 0 companies |
| Gundi Lyhne Stage | Management | 0 companies |
| Flemming Stage | Management | 0 companies |
| Torben Stage | Chairman | 0 companies |
| Jørn Evald Stage | Board of Directors | 0 companies |