| Revenue | DKK 26,5M | +33% |
| EBITDA | DKK 17,6M | +47% |
| Net profit | DKK 12,7M | +31% |
| Total assets | DKK 36,2M | +1% |
| Equity | DKK 17,2M | +17% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.315 | 5.243 | 5.832 | 5.924 | 6.647 | 6.065 | 10.993 | 5.340 | 6.980 | 16.047 | 16.041 | 16.142 | 19.900 | 26.536 |
| Staff expenses | -4.664 | -4.325 | -5.123 | -4.876 | -5.175 | -5.203 | -5.411 | -4.818 | -5.366 | -6.244 | -6.486 | -7.096 | -7.930 | -8.966 |
| EBITDA | 1.651 | 919 | 709 | 1.047 | 1.473 | 861 | 5.582 | 522 | 1.615 | 9.803 | 9.555 | 9.046 | 11.970 | 17.570 |
| Depreciation & amort. | -368 | -259 | -178 | -59 | -20 | -28 | -136 | -165 | -237 | -243 | -120 | -74 | -43 | -44 |
| EBIT | 1.282 | 660 | 531 | 989 | 1.453 | 833 | 5.447 | 358 | 1.378 | 9.561 | 9.435 | 8.972 | 11.927 | 17.526 |
| Net financials | -36 | -110 | 9 | -28 | -91 | 1 | 14 | -242 | -392 | 1.105 | -2.385 | -172 | 500 | -1.286 |
| Profit before tax | 1.247 | 550 | 540 | 960 | 1.362 | 834 | 5.461 | 116 | 986 | 10.665 | 7.050 | 8.800 | 12.428 | 16.240 |
| Tax | 316 | 143 | 135 | 229 | 302 | 186 | 1.204 | 55 | 220 | 2.349 | 1.559 | 1.943 | 2.739 | 3.581 |
| Net profit | 931 | 407 | 405 | 732 | 1.060 | 648 | 4.257 | 61 | 765 | 8.316 | 5.491 | 6.857 | 9.689 | 12.658 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.307 | 4.602 | 5.259 | 4.622 | 6.772 | 9.715 | 12.391 | 7.892 | 13.489 | 27.518 | 26.893 | 33.413 | 35.938 | 36.219 |
| Equity | 1.360 | 1.467 | 2.116 | 2.612 | 2.715 | 2.263 | 5.920 | 1.781 | 2.176 | 10.254 | 7.579 | 9.462 | 14.638 | 17.152 |
| Long-term debt | 171 | 72 | 0 | 0 | 0 | 0 | 0 | 157 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.771 | 3.063 | 2.988 | 1.902 | 4.057 | 7.435 | 6.471 | 5.875 | 11.312 | 17.228 | 19.315 | 23.951 | 21.182 | 19.067 |
| Total debt | 4.942 | 3.135 | 2.988 | 1.902 | 4.057 | 7.435 | 6.471 | 6.033 | 11.312 | 17.228 | 19.315 | 23.951 | 21.182 | 19.067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRI HOLDING A/S | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Landsgrav Kristensen | Management | 0 companies |
| Niels Brun Knudsen | Chairman | 0 companies |
| Lene Ørum Knudsen | Board of Directors | 0 companies |
| Anders Brun Knudsen | Board of Directors | 0 companies |
| Anders Bjerring Høier | Board of Directors | 0 companies |
| Lene Brun Geismar | Board of Directors | 0 companies |