| Revenue | DKK 37,2M | -20% |
| EBITDA | DKK 13,4M | -43% |
| Net profit | DKK 4,6M | -35% |
| Total assets | DKK 76,4M | -13% |
| Equity | DKK 37,8M | +6% |
| Employees | 45 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 37.745 | 32.198 | 172.670 | 46.341 | 37.232 |
| Staff expenses | -24.519 | -18.648 | -20.264 | -22.677 | -23.806 |
| EBITDA | 13.226 | 13.549 | 23.765 | 23.664 | 13.427 |
| Depreciation & amort. | -770 | -355 | -189 | -249 | -263 |
| EBIT | 12.456 | 13.195 | 23.576 | 23.416 | 13.164 |
| Net financials | -8.464 | -6.241 | -9.999 | -11.341 | -5.452 |
| Profit before tax | 3.992 | 6.954 | 13.577 | 12.074 | 7.712 |
| Tax | 2.602 | 2.876 | 5.607 | 5.050 | 3.132 |
| Net profit | 1.390 | 4.078 | 7.970 | 7.024 | 4.580 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 62.238 | 54.131 | 102.786 | 87.464 | 76.440 |
| Equity | 20.859 | 24.450 | 28.695 | 35.833 | 37.838 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 40.609 | 28.991 | 71.476 | 50.212 | 33.772 |
| Total debt | 40.609 | 28.991 | 71.476 | 50.212 | 33.772 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (6) | ||
| Board of Directors | 2009 – 2020 | |
| Chairman | 2017 – 2024 | |
| Board of Directors | 2008 – 2022 | |
| Board of Directors | 2008 – 2009 | |
| Chairman | 2008 – 2017 | |
| Board of Directors | 2019 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Regnhard Just Jensen | Management | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Brian Vogt | Board of Directors | 0 companies |
| Mogens Linderberg Larsen | Chairman | 0 companies |
| Kim Arthur Junk | Board of Directors | 0 companies |
| Knud Olsen Arneborg | Board of Directors | 0 companies |
| Knud Thyboe Christensen | Board of Directors | 0 companies |
| Kjeld Vogt | Chairman | 0 companies |
| Jørgen Lauridsen Jensen | Chairman | 0 companies |
| Hans Peter Jørgensen | Board of Directors | 0 companies |