| Revenue | DKK 46K | -130% |
| EBITDA | DKK 46K | +130% |
| Net profit | DKK -102K | +85% |
| Total assets | DKK 13M | +26% |
| Equity | DKK -2,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 446 | 293 | 335 | 1.436 | 1.660 | 5.480 | 7.130 | 3.076 | 1.832 | 201 | -46 | -155 | 46 |
| Staff expenses | -277 | -304 | -303 | -2.379 | -3.526 | -5.665 | -6.989 | -2.995 | -2.402 | -218 | -0 | -0 | -0 |
| EBITDA | 169 | -11 | 32 | -943 | -1.865 | -185 | 141 | 81 | -570 | -17 | -46 | -155 | 46 |
| Depreciation & amort. | -132 | -6 | -0 | -136 | -338 | -357 | -409 | -78 | -99 | -148 | -94 | -65 | -3 |
| EBIT | 38 | -17 | 32 | -1.079 | -2.203 | -542 | -268 | 3 | -668 | -165 | -140 | -220 | 43 |
| Net financials | 7 | -1 | 15 | 11 | 317 | -12 | 359 | 251 | 264 | -493 | -561 | -541 | -160 |
| Profit before tax | 45 | -18 | 47 | -1.068 | -1.886 | -700 | 91 | 254 | -405 | -658 | -701 | -761 | -117 |
| Tax | 11 | -4 | 12 | -245 | -458 | -182 | -75 | -38 | -83 | -49 | -50 | -67 | -15 |
| Net profit | 34 | -13 | 35 | -823 | -1.427 | -519 | 166 | 292 | -322 | -609 | -652 | -694 | -102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.780 | 3.777 | 6.213 | 9.802 | 10.932 | 13.973 | 13.348 | 11.233 | 10.233 | 12.346 | 10.792 | 10.242 | 12.952 |
| Equity | 737 | 723 | 759 | -65 | -477 | -846 | -680 | -387 | -710 | -1.318 | -1.970 | -2.664 | -2.766 |
| Long-term debt | 0 | 0 | 0 | 0 | 677 | 1.696 | 1.883 | 2.103 | 2.080 | 6.267 | 6.895 | 6.946 | 7.138 |
| Short-term debt | 2.042 | 3.054 | 5.455 | 9.867 | 10.733 | 13.123 | 12.144 | 9.518 | 8.863 | 7.398 | 5.867 | 5.960 | 8.580 |
| Total debt | 2.042 | 3.054 | 5.455 | 9.867 | 11.409 | 14.819 | 14.028 | 11.621 | 10.942 | 13.665 | 12.762 | 12.906 | 15.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRMA HOLDING ApS | Company | 90.0% | 100.0% | 2022 |
ERPmedinvest ApS | Company | 5.0% | 0.0% | 2016 |
ERPpartnerinvest ApS | Company | 20.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Beck | Management | 0 companies |
| Anne Eilerskov Ravn Grønholt | Board of Directors | 0 companies |
| Mogens Borre Westen | Deputy Chairman | 0 companies |
| Mads Lykke Westen | Board of Directors | 0 companies |
| Anders Steinmetz Thomsen | Board of Directors | 0 companies |
| Kai Tabor | Chairman | 0 companies |
| Henrik Nisted | Board of Directors | 0 companies |
| Kristian Nielsen Foged | Chairman | 0 companies |