| Revenue | DKK 51,8M | +145% |
| EBITDA | DKK 19,7M | +57% |
| Net profit | DKK 15M | +60% |
| Total assets | DKK 523M | +16% |
| Equity | DKK 66,6M | +29% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -21 | 5.360 | 12.982 | 741 | 24.404 | 21.175 | 51.778 |
| Staff expenses | -0 | -0 | -1.681 | -6.737 | -0 | -0 | -9.146 |
| EBITDA | -21 | 5.360 | 11.301 | 28.715 | 14.956 | 12.563 | 19.680 |
| Depreciation & amort. | -0 | -0 | -0 | -267 | -514 | -430 | -525 |
| EBIT | -21 | 5.360 | 11.301 | 28.448 | 14.442 | 12.133 | 19.155 |
| Net financials | 197 | -1.571 | -4.338 | -8.043 | 0 | 0 | 0 |
| Profit before tax | 176 | 3.789 | 6.963 | 20.405 | 14.442 | 12.133 | 19.155 |
| Tax | -0 | -0 | -0 | 3.354 | 3.364 | 2.741 | 4.116 |
| Net profit | 176 | 3.789 | 6.963 | 17.051 | 11.078 | 9.392 | 15.039 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 14.043 | 101.206 | 184.418 | 332.115 | 382.505 | 451.949 | 522.999 |
| Equity | 776 | 10.565 | 17.528 | 31.137 | 42.215 | 51.608 | 66.646 |
| Long-term debt | 0 | 19.500 | 163.939 | 0 | 0 | 1 | 0 |
| Short-term debt | 13.268 | 71.140 | 2.951 | 300.516 | 0 | 0 | 0 |
| Total debt | 13.268 | 90.640 | 166.891 | 300.978 | 340.290 | 400.341 | 456.353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FR HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 33.3% | 33.3% | 2021 | |
SCHEIBYE HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Rovsing | Chief Executive Officer | 0 companies |
| Carsten Viggo Bæk | Board of Directors | 0 companies |
| Søren Scheibye | Chairman | 0 companies |
| Sten Scheibye | Chairman | 0 companies |
| Caroline Vagner Rosenstand | Board of Directors | 0 companies |
| Rasmus Bundgaard | Deputy Chairman | 0 companies |