| Revenue | DKK 31,7M | -18% |
| EBITDA | DKK 6,3M | -58% |
| Net profit | DKK 4,8M | -59% |
| Total assets | DKK 18,8M | -29% |
| Equity | DKK 7,8M | -46% |
| Employees | 52 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 23.453 | 22.343 | 36.406 | 38.708 | 31.742 |
| Staff expenses | -19.347 | -19.902 | -26.460 | -23.735 | -25.428 |
| EBITDA | 4.105 | 2.441 | 9.946 | 14.973 | 6.314 |
| Depreciation & amort. | -63 | -66 | -161 | -189 | -389 |
| EBIT | 4.043 | 2.375 | 9.785 | 14.784 | 5.925 |
| Net financials | -35 | -91 | -118 | 117 | -33 |
| Profit before tax | 4.008 | 2.285 | 9.666 | 14.900 | 5.892 |
| Tax | 914 | 519 | 2.144 | 3.231 | 1.077 |
| Net profit | 3.094 | 1.766 | 7.522 | 11.670 | 4.816 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.654 | 9.383 | 19.981 | 26.418 | 18.820 |
| Equity | 5.743 | 4.509 | 10.331 | 14.501 | 7.816 |
| Long-term debt | 853 | 783 | 2.231 | 3.588 | 1.474 |
| Short-term debt | 6.960 | 3.892 | 7.265 | 7.791 | 9.129 |
| Total debt | 7.813 | 4.675 | 9.496 | 11.379 | 10.603 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FR Management | Management | 2014 |
CS Chief Executive Officer | Chief Executive Officer | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Rømer Hansen | Management | 0 companies |
| Claus Sjøner | Chief Executive Officer | 0 companies |