| Revenue | DKK 25,2M | +28% |
| EBITDA | DKK 11,1M | +441% |
| Net profit | DKK 15M | +1412% |
| Total assets | DKK 53M | +33% |
| Equity | DKK 46,9M | +34% |
| Employees | 18 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 5.499 | 10.647 | 14.873 | 29.134 | 25.808 | 41.046 | 36.848 | 40.347 | 27.772 | 19.277 | 24.776 | 19.617 | 25.158 |
| Staff expenses | -0 | -0 | -0 | -2.810 | -3.651 | -8.090 | -12.963 | -19.517 | -17.775 | -23.598 | -27.840 | -21.754 | -15.904 | -18.374 | -17.571 | -14.087 |
| EBITDA | — | — | — | 267 | 3.504 | 1.065 | 7.595 | -6.180 | 6.709 | -16.035 | -25.339 | 6.019 | 3.373 | 6.402 | 2.046 | 11.071 |
| Depreciation & amort. | -0 | -0 | -0 | -1.183 | -1.520 | -1.901 | -2.469 | -3.276 | -3.901 | -3.057 | -41.817 | -1.681 | -3.028 | -4.403 | -6.038 | -8.639 |
| EBIT | — | — | — | -916 | 1.983 | -835 | 5.127 | -9.456 | 2.808 | -19.091 | -67.156 | 4.337 | 345 | 1.999 | -3.992 | 2.432 |
| Net financials | 0 | 0 | 0 | -149 | -119 | 51 | 91 | -199 | -357 | -285 | -1.250 | -325 | 630 | 336 | 543 | -192 |
| Profit before tax | — | — | — | -1.065 | 1.864 | -784 | 5.218 | -9.656 | 2.451 | -19.376 | -68.406 | 4.013 | 975 | 2.335 | -3.449 | 2.240 |
| Tax | -0 | -0 | -0 | -1.711 | 1.288 | -111 | -671 | -2.125 | 597 | -580 | 1.082 | -0 | -1.252 | -1.300 | -2.303 | -12.792 |
| Net profit | — | — | — | 647 | 576 | -673 | 5.889 | -7.530 | 1.854 | -18.796 | -69.488 | 4.013 | 2.227 | 3.635 | -1.146 | 15.032 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 10.170 | 10.330 | 10.406 | 18.044 | 14.334 | 29.594 | 37.025 | 22.042 | 40.717 | 38.308 | 41.411 | 39.951 | 53.027 |
| Equity | — | — | — | 7.047 | 7.623 | 6.950 | 12.839 | 5.309 | 7.164 | -11.632 | 9.314 | 30.327 | 32.555 | 36.190 | 35.044 | 46.876 |
| Long-term debt | 0 | 0 | 0 | 0 | -1.029 | -919 | -506 | 4.795 | 3.851 | 4.044 | 0 | 0 | 0 | 556 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 3.123 | 1.678 | 2.538 | 4.698 | 4.230 | 18.579 | 44.612 | 12.728 | 10.390 | 5.753 | 4.665 | 4.907 | 6.151 |
| Total debt | 0 | 0 | 0 | 3.123 | 1.678 | 2.538 | 4.698 | 9.025 | 22.430 | 48.657 | 12.728 | 10.390 | 5.753 | 5.221 | 4.907 | 6.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JB Management | Management | 2008 | — | — |
VT Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CA Management | Management | 2025 | — | — |
EG Management | Management | 2011 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
FJELSTED RASMUSSEN INVEST ApS | Company | 90.0% | 90.0% | 2020 |
FRI Trade & Services ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Halldór Bjarkar Lúðvígsson | Chief Executive Officer | 0 companies |
| Christian Rasmussen | Chief Executive Officer | 0 companies |
| Jesper Beyer-Clausen | Management | 0 companies |
| Vidar Thorkelsson | Chief Executive Officer | 0 companies |
| Casper Andreas Gammelgaard Woldersgaard | Management | 0 companies |
| Emanuel Greisen | Management | 0 companies |
| Jonas Vogelsang Wolff Jakobsen | Chief Executive Officer | 0 companies |
| Aude Catherine Vicaire | Board of Directors | 0 companies |
| Sisse Fjelsted Rasmussen | Board of Directors | 0 companies |
| Roger Keith Alexander | Board of Directors | 0 companies |
| Guðmundur Ingólfsson | Board of Directors | 0 companies |
| Stefán Pétursson | Board of Directors | 0 companies |
| Jens Jacob Juul Rasmussen | Board of Directors | 0 companies |
| Kerstin Synnöve Maria Trygg | Board of Directors | 0 companies |
| Þór Hauksson | Board of Directors | 0 companies |
| Roger Keith Alexander | Board of Directors | 0 companies |
| Lemmens Renier | Board of Directors | 0 companies |
| Hálfdan Thor Karlsson | Board of Directors | 0 companies |
| Guðmundur Thorbjörnsson | Chairman | 0 companies |
| Marianne Søgaard | Board of Directors | 0 companies |
| Mogens Munkholm Elsberg | Chairman | 0 companies |
| Philippe Jean-Luc Tescher | Board of Directors | 0 companies |
| Halldór Bjarkar Lúõvigsson | Board of Directors | 0 companies |
| Jacob Halvoring Kofoed Sørensen | Chairman | 0 companies |
| Jónína Sigrún Lárusdóttir | Board of Directors | 0 companies |
| Henrik Rossing Lønberg | Board of Directors | 0 companies |
| Herdís Dröfn Fjeldsted | Chairman | 0 companies |