| Revenue | DKK 7,6M | +11% |
| EBITDA | DKK 587K | -67% |
| Net profit | DKK 3K | -100% |
| Total assets | DKK 13,5M | +49% |
| Equity | DKK 1,4M | +0% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.470 | 10.982 | 5.241 | 6.785 | 7.553 |
| Staff expenses | -7.872 | -7.719 | -7.799 | -4.990 | -6.966 |
| EBITDA | 598 | 3.263 | -2.615 | 1.795 | 587 |
| Depreciation & amort. | -238 | -245 | -249 | -193 | -244 |
| EBIT | 360 | 3.018 | -2.864 | 1.602 | 343 |
| Net financials | -342 | -198 | -153 | -182 | -325 |
| Profit before tax | 19 | 2.820 | -3.017 | 1.420 | 18 |
| Tax | 6 | 639 | -415 | 80 | 15 |
| Net profit | 13 | 2.181 | -2.602 | 1.340 | 3 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.684 | 9.328 | 8.268 | 9.087 | 13.515 |
| Equity | 429 | 2.610 | 8 | 1.349 | 1.351 |
| Long-term debt | 816 | 833 | 846 | 849 | 877 |
| Short-term debt | 7.440 | 5.885 | 7.413 | 6.890 | 11.287 |
| Total debt | 8.256 | 6.718 | 8.259 | 7.738 | 12.164 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Management | Management | 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Former (4) | ||
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Rasmussen | Management | 0 companies |
| Isabella Nygaard Johannesen Larsen | Board of Directors | 0 companies |
| Lars Schnefeldt Sørensen | Board of Directors | 0 companies |
| Torben Høholt Jensen | Chairman | 0 companies |
| Nicolai Skovgaard Mortensen | Board of Directors | 0 companies |
| Steffen Sandholdt | Board of Directors | 0 companies |