| Revenue | DKK 27M | -17% |
| EBITDA | DKK 2,7M | -59% |
| Net profit | DKK 1,4M | -69% |
| Total assets | DKK 18,9M | -10% |
| Equity | DKK 10,1M | -13% |
| Employees | 45 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 21.305 | 22.859 | 25.738 | 32.509 | 27.033 |
| Staff expenses | -18.968 | -20.848 | -23.757 | -25.989 | -24.349 |
| EBITDA | 2.337 | 2.011 | 1.981 | 6.520 | 2.685 |
| Depreciation & amort. | -1.873 | -1.554 | -1.323 | -695 | -899 |
| EBIT | 464 | 457 | 659 | 5.825 | 1.785 |
| Net financials | -42 | -110 | -157 | 2 | 40 |
| Profit before tax | 421 | 347 | 502 | 5.827 | 1.825 |
| Tax | 93 | 80 | 114 | 1.284 | 406 |
| Net profit | 328 | 267 | 388 | 4.542 | 1.419 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.217 | 18.595 | 19.706 | 21.007 | 18.862 |
| Equity | 6.531 | 6.798 | 7.186 | 11.729 | 10.148 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.261 | 11.448 | 12.195 | 8.918 | 8.325 |
| Total debt | 13.261 | 11.448 | 12.195 | 8.918 | 8.325 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FR Management | Management | 2021 |
WG Founder | Founder | 1992 |
JG Founder | Founder | 1992 |
| Former (1) | ||
FS Management | Management | 2006 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (10) | ||
| Board of Directors | 2014 – 2020 | |
| Board of Directors | 2006 – 2014 | |
| Chairman | 2017 – 2024 | |
| Board of Directors | 1992 – 2006 | |
| Board of Directors | 2006 – 2014 | |
| Board of Directors | 2014 – 2022 | |
| Board of Directors | 1992 – 2006 | |
| Chairman | 2014 – 2017 | |
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2010 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Stausholm | Management | 0 companies |
| Finn Regnhard Just Jensen | Management | 0 companies |
| Wanda Grumsen | Founder | 0 companies |
| John Grumsen | Founder | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Brian Vogt | Board of Directors | 0 companies |
| Michael Dejgaard Winkler | Board of Directors | 0 companies |
| Mogens Linderberg Larsen | Chairman | 0 companies |
| Carsten Holmgaard | Board of Directors | 0 companies |
| Kim Arthur Junk | Board of Directors | 0 companies |
| Simon Fjord Christensen | Board of Directors | 0 companies |
| Knud Olsen Arneborg | Board of Directors | 0 companies |
| Per Grumsen | Board of Directors | 0 companies |
| Kjeld Vogt | Chairman | 0 companies |
| Jørgen Lauridsen Jensen | Chairman | 0 companies |
| Hans Peter Jørgensen | Board of Directors | 0 companies |
| Anders Almann Alstrup Hersbo | Board of Directors | 0 companies |