| Revenue | DKK 1,7M | -45% |
| EBITDA | DKK -221K | -124% |
| Net profit | DKK -652K | -338% |
| Total assets | DKK 13,7M | -6% |
| Equity | DKK 5,4M | -11% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.281 | 2.577 | 3.064 | 3.131 | 1.730 |
| Staff expenses | -2.160 | -2.209 | -2.164 | -2.219 | -1.951 |
| EBITDA | 121 | 368 | 900 | 911 | -221 |
| Depreciation & amort. | -6 | -6 | -7 | -7 | -4 |
| EBIT | 115 | 362 | 893 | 904 | -224 |
| Net financials | -96 | -105 | -314 | -526 | -412 |
| Profit before tax | 19 | 256 | 579 | 379 | -636 |
| Tax | 5 | 61 | 129 | 105 | 16 |
| Net profit | 13 | 196 | 450 | 274 | -652 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.794 | 10.466 | 11.682 | 14.510 | 13.659 |
| Equity | 5.179 | 5.374 | 5.824 | 6.098 | 5.446 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.615 | 5.091 | 5.851 | 8.405 | 8.190 |
| Total debt | 3.615 | 5.091 | 5.851 | 8.405 | 8.190 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2015 | |
| Former (1) | ||
| Board of Directors | 2015 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Ramskov Garbus | Management | 0 companies |
| Tobias Martinus Ramskov Garbus | Board of Directors | 0 companies |
| Gitte Kristina Garbus | Board of Directors | 0 companies |
| Mathias Kielgast Garbus | Board of Directors | 0 companies |