| Revenue | DKK 7,8M | +321% |
| EBITDA | DKK 5M | +575% |
| Net profit | DKK 3,8M | +987% |
| Total assets | DKK 16,5M | +44% |
| Equity | DKK 14,2M | +37% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -560 | 1.081 | -2.424 | 3.696 | 2.680 | 1.763 | 3.525 | 4.404 | 5.740 | 2.950 | 6.480 | 1.866 | 7.847 |
| Staff expenses | -3.559 | -2.233 | -1.430 | -1.617 | -1.616 | -1.436 | -2.338 | -1.636 | -1.534 | -2.714 | -3.177 | -2.924 | -2.818 |
| EBITDA | -4.119 | -1.151 | -3.854 | 2.079 | 1.064 | 326 | 1.187 | 2.768 | 4.206 | 235 | 3.304 | -1.059 | 5.029 |
| Depreciation & amort. | -843 | -1.913 | -122 | -190 | -341 | -308 | -308 | -256 | -186 | -184 | -514 | -99 | -121 |
| EBIT | -4.962 | -3.064 | -3.976 | 1.889 | 722 | 19 | 879 | 2.511 | 4.020 | 51 | 2.790 | -1.158 | 4.908 |
| Net financials | 18 | -11 | -36 | -94 | -82 | -215 | -58 | -20 | 367 | -565 | -1.028 | 480 | 39 |
| Profit before tax | -4.944 | -3.076 | -4.011 | 1.795 | 640 | -196 | 821 | 2.492 | 4.387 | -514 | 1.762 | -677 | 4.946 |
| Tax | -145 | -0 | -0 | -0 | -0 | -0 | 112 | -0 | 263 | 196 | 432 | -247 | 1.129 |
| Net profit | -4.799 | -3.076 | -4.011 | 1.795 | 640 | -196 | 709 | 2.492 | 4.124 | -709 | 1.330 | -431 | 3.818 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.337 | 6.505 | 2.470 | 6.661 | 6.209 | 6.604 | 6.839 | 9.580 | 12.996 | 11.074 | 13.780 | 11.430 | 16.463 |
| Equity | 7.763 | 4.688 | 677 | 2.472 | 3.112 | 2.915 | 3.624 | 6.116 | 10.172 | 9.463 | 10.793 | 10.362 | 14.180 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 573 | 1.814 | 1.794 | 4.189 | 3.098 | 3.689 | 3.215 | 3.464 | 2.824 | 1.466 | 2.894 | 1.068 | 2.202 |
| Total debt | 573 | 1.814 | 1.794 | 4.189 | 3.098 | 3.689 | 3.215 | 3.464 | 2.824 | 1.466 | 2.894 | 1.068 | 2.202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
RO | Audit | 1985 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ME Management | Management | 1985 | — | — |
LC Management | Management | 1985 | — | — |
MH Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FMG 1 ApS | Company | 50.0% | 50.0% | 2024 |
JMG 1 ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Harding Sørensen | Chief Executive Officer | 0 companies |
| REVISIONSFIRMAET OTTO GLUD | Audit | 0 companies |
| Jacob Moesgaard | Chief Executive Officer | 0 companies |
| Michael Efsen | Management | 0 companies |
| Lars Christian Christensen | Management | 0 companies |
| Mogens Hansen | Management | 0 companies |
| Anders Moesgaard | Board of Directors | 0 companies |
| Jan Tøpholm | Chairman | 0 companies |
| Helge Møller | Board of Directors | 0 companies |
| Niels Jørgen Bornhøj | Board of Directors | 0 companies |
| Frederik Moesgaard | Board of Directors | 0 companies |
| Mette Moesgaard | Board of Directors | 0 companies |
| Erik Korpela-Andersen | Board of Directors | 0 companies |
| Bent Petersen | Board of Directors | 0 companies |
| Leif Aandahl | Board of Directors | 0 companies |