| Revenue | DKK 6,7M | -16% |
| EBITDA | DKK 873K | -54% |
| Net profit | DKK -755K | -388% |
| Total assets | DKK 30M | +1% |
| Equity | DKK 2,7M | -22% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.293 | 8.290 | 5.547 | 7.966 | 6.717 |
| Staff expenses | -2.262 | -3.121 | -5.668 | -6.054 | -5.844 |
| EBITDA | 3.031 | 5.170 | -121 | 1.912 | 873 |
| Depreciation & amort. | -38 | -54 | -105 | -159 | -165 |
| EBIT | 2.993 | 5.116 | -227 | 1.752 | 708 |
| Net financials | -506 | -1.025 | -909 | -1.405 | -1.635 |
| Profit before tax | 2.487 | 4.090 | -1.136 | 347 | -927 |
| Tax | 551 | 909 | -243 | 85 | -172 |
| Net profit | 1.936 | 3.181 | -893 | 262 | -755 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 19.269 | 21.329 | 27.830 | 29.665 | 30.023 |
| Equity | 832 | 4.038 | 3.146 | 3.407 | 2.653 |
| Long-term debt | 6.129 | 6.129 | 6.000 | 6.000 | 5.000 |
| Short-term debt | 12.295 | 11.161 | 18.684 | 20.258 | 22.370 |
| Total debt | 18.424 | 17.290 | 24.684 | 26.258 | 27.370 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Chief Executive Officer | Chief Executive Officer | 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2016 | |
| Board of Directors | 2017 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Ravn | Chief Executive Officer | 0 companies |
| Britta Møller | Board of Directors | 0 companies |
| Henrik Bæk Lauridsen | Board of Directors | 0 companies |
| Morten Lambæk Jensen | Chairman | 0 companies |
| Rasmus Gert Kristensen | Board of Directors | 0 companies |
| Stinne Enemærke Madsen | Board of Directors | 0 companies |