| Revenue | DKK 4,9M | -9% |
| EBITDA | DKK 944K | -45% |
| Net profit | DKK 676K | -45% |
| Total assets | DKK 6,9M | +9% |
| Equity | DKK 5M | +16% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.004 | -2.871 | 1.781 | 4.093 | 3.715 | 4.236 | 4.431 | 4.070 | 3.540 | 3.664 | 4.421 | 5.374 | 4.895 |
| Staff expenses | -2.300 | -2.124 | -2.369 | -3.013 | -2.868 | -3.040 | -3.470 | -3.398 | -2.953 | -3.349 | -3.362 | -3.662 | -3.951 |
| EBITDA | -297 | -570 | -589 | 1.080 | 847 | 1.196 | 961 | 672 | 587 | 315 | 1.058 | 1.712 | 944 |
| Depreciation & amort. | 116 | -89 | -97 | 84 | 61 | -106 | -110 | -122 | -148 | -150 | -135 | -126 | -89 |
| EBIT | -412 | -658 | -687 | 996 | 787 | 1.090 | 851 | 551 | 439 | 165 | 924 | 1.586 | 855 |
| Net financials | -180 | -139 | -133 | -110 | -46 | -34 | -18 | -9 | -30 | -45 | -8 | -16 | 11 |
| Profit before tax | -315 | -257 | -441 | 886 | 741 | 1.056 | 833 | 542 | 409 | 121 | 916 | 1.570 | 867 |
| Tax | 139 | 131 | 190 | 198 | 140 | 234 | 184 | 120 | 91 | 27 | 201 | 345 | 191 |
| Net profit | -454 | -388 | -630 | 688 | 601 | 822 | 649 | 422 | 318 | 94 | 714 | 1.225 | 676 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.884 | 3.576 | 2.374 | 3.274 | 4.004 | 3.828 | 3.995 | 3.939 | 4.669 | 3.935 | 5.257 | 6.351 | 6.891 |
| Equity | 184 | 572 | -154 | 793 | 1.394 | 2.056 | 2.545 | 2.807 | 2.325 | 2.419 | 3.133 | 4.358 | 5.034 |
| Long-term debt | 287 | -240 | 181 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.413 | -2.763 | 2.347 | 2.275 | 2.395 | 1.761 | 1.447 | 1.114 | 2.319 | 1.489 | 2.058 | 1.900 | 1.857 |
| Total debt | 2.700 | -3.003 | 2.528 | 2.475 | 2.595 | 1.761 | 1.447 | 1.114 | 2.319 | 1.489 | 2.058 | 1.900 | 1.857 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2006 | — | — |
BJ Audit | Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flexit Tavler Holding ApS | Company | 100.0% | 100.0% | 2019 |
FINN RASMUSSEN HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Ranzau Pedersen | Management | 0 companies |
| Bent Jørgen Thomsen | Audit | 0 companies |
| Finn Nørby Rasmussen | Chairman | 0 companies |