| Revenue | DKK 639K | -21% |
| EBITDA | DKK 3K | +102% |
| Net profit | DKK -80K | +61% |
| Total assets | DKK 1,4M | -23% |
| Equity | DKK 8K | -91% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.558 | 1.403 | 1.253 | 1.494 | 1.442 | 951 | 602 | 1.133 | 404 | 827 | 1.641 | 1.036 | 807 | 639 |
| Staff expenses | -681 | -544 | -644 | -700 | -592 | -678 | -780 | -1.003 | -585 | -726 | -1.120 | -1.093 | -950 | -636 |
| EBITDA | 223 | 215 | 88 | 250 | 171 | 273 | -178 | 129 | -181 | 101 | 521 | -58 | -143 | 3 |
| Depreciation & amort. | -191 | -13 | -27 | -27 | -27 | -47 | -59 | -71 | -135 | -69 | -397 | -99 | -118 | -85 |
| EBIT | 31 | 202 | 61 | 223 | 144 | 226 | -237 | 59 | -316 | 32 | 124 | -157 | -261 | -82 |
| Net financials | -64 | -36 | -19 | -27 | -30 | -5 | -5 | -11 | -12 | -9 | -19 | -18 | -13 | -18 |
| Profit before tax | -33 | 166 | 42 | 196 | 114 | 221 | -242 | 48 | -328 | 22 | 106 | -175 | -274 | -100 |
| Tax | -8 | 38 | 14 | 8 | 4 | 45 | -53 | 11 | -72 | 5 | 24 | -27 | -70 | -21 |
| Net profit | -25 | 128 | 27 | 189 | 110 | 176 | -189 | 37 | -256 | 17 | 82 | -148 | -204 | -80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.972 | 1.743 | 1.818 | 1.665 | 1.967 | 2.645 | 2.503 | 2.541 | 2.317 | 2.439 | 2.442 | 2.049 | 1.848 | 1.432 |
| Equity | 119 | 248 | 275 | 464 | 573 | 749 | 560 | 596 | 340 | 357 | 439 | 291 | 87 | 8 |
| Long-term debt | 500 | 500 | 500 | 500 | 500 | 0 | 538 | 538 | 538 | 538 | 928 | 0 | 0 | 0 |
| Short-term debt | 1.287 | 892 | 925 | 575 | 764 | 1.261 | 1.324 | 1.273 | 1.376 | 1.447 | 1.048 | 1.758 | 1.761 | 1.304 |
| Total debt | 1.787 | 1.392 | 1.425 | 1.075 | 1.264 | 1.261 | 1.861 | 1.810 | 1.914 | 1.985 | 1.976 | 1.758 | 1.761 | 1.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
JF Management | Management | 2015 | — | — |
EP Management | Management | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERIK P. FREDERIKSEN HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jannit Frederiksen | Management | 0 companies |
| Erik Peter Frederiksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |