| Revenue | DKK 1,4M | -28% |
| EBITDA | DKK 459K | -14% |
| Net profit | DKK 128K | +52% |
| Total assets | DKK 4,5M | -6% |
| Equity | DKK 880K | +17% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.448 | 1.801 | 1.969 | 1.922 | 1.391 |
| Staff expenses | -1.940 | -1.998 | -1.486 | -1.387 | -932 |
| EBITDA | 508 | -197 | 483 | 535 | 459 |
| Depreciation & amort. | -57 | -58 | -54 | -76 | -79 |
| EBIT | 452 | -255 | 429 | 458 | 380 |
| Net financials | -335 | -327 | -378 | -350 | -225 |
| Profit before tax | 116 | -582 | 52 | 108 | 156 |
| Tax | 26 | -0 | -0 | 24 | 28 |
| Net profit | 90 | -582 | 52 | 84 | 128 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.292 | 5.788 | 5.003 | 4.817 | 4.515 |
| Equity | 598 | 16 | 68 | 752 | 880 |
| Long-term debt | 0 | 0 | 0 | 1.724 | 1.409 |
| Short-term debt | 5.694 | 5.772 | 4.935 | 2.340 | 2.226 |
| Total debt | 5.694 | 5.772 | 4.935 | 4.064 | 3.635 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Management | Management | 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2010 – 2016 | |
| Chairman | 2010 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Refsgaard | Management | 0 companies |
| Martin Gjørtz | Board of Directors | 0 companies |
| Nickolaj Børsting Christensen | Board of Directors | 0 companies |
| Michael Degn | Board of Directors | 0 companies |
| Martin Alex Møller Børsting | Chairman | 0 companies |