| Revenue | DKK 73,3M | +0% |
| EBITDA | DKK 14,6M | -13% |
| Net profit | DKK -56,3M | -253% |
| Total assets | DKK 318,1M | -18% |
| Equity | DKK 17,3M | -76% |
| Employees | 72 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59.803 | 46.670 | 66.158 | 66.416 | 60.130 | 82.506 | 95.601 | 94.682 | 73.918 | 43.847 | 73.628 | 73.310 |
| Staff expenses | -23.587 | -21.437 | -27.295 | -27.577 | -26.794 | -39.022 | -61.190 | -62.843 | -68.699 | -73.217 | -56.829 | -58.735 |
| EBITDA | 36.216 | 25.233 | 38.861 | 38.840 | 33.336 | 43.484 | 34.411 | 31.839 | 4.343 | -29.374 | 16.799 | 14.565 |
| Depreciation & amort. | 2.033 | 2.150 | 2.503 | 2.611 | -2.767 | -2.576 | -6.060 | -6.745 | -7.309 | -9.626 | -10.788 | -9.969 |
| EBIT | 34.183 | 23.083 | 36.358 | 36.229 | 30.569 | 40.908 | 28.351 | 25.094 | -2.966 | -39.000 | 6.011 | 4.596 |
| Net financials | -211 | -91 | -195 | -571 | -814 | -830 | -5.543 | -1.303 | -14.294 | -57.161 | -16.232 | -59.823 |
| Profit before tax | 33.972 | 22.992 | 36.163 | 35.658 | 29.755 | 40.078 | 22.808 | 23.791 | -17.260 | -96.161 | -10.221 | -55.227 |
| Tax | 8.463 | 5.592 | 8.446 | 7.847 | 6.522 | 8.972 | 6.510 | 6.290 | 413 | -10.842 | 3.301 | 1.908 |
| Net profit | 25.509 | 17.400 | 27.717 | 27.811 | 23.233 | 31.106 | 16.298 | 17.501 | -17.673 | -85.319 | -15.953 | -56.297 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.740 | 43.679 | 52.776 | 49.305 | 82.903 | 85.420 | 113.880 | 111.898 | 460.219 | 388.587 | 388.333 | 318.066 |
| Equity | 25.353 | 17.753 | 28.070 | 28.163 | 30.455 | 51.561 | 37.350 | 55.637 | 165.372 | 80.384 | 71.214 | 17.326 |
| Long-term debt | 6.305 | 5.718 | 5.192 | 4.619 | 3.670 | 3.194 | 5.125 | 6.121 | 181.838 | 128.097 | 118.215 | 118.145 |
| Short-term debt | 15.541 | 18.600 | 17.957 | 14.968 | 45.516 | 28.680 | 61.203 | 35.058 | 95.495 | 169.101 | 176.719 | 176.581 |
| Total debt | 21.846 | 24.319 | 23.149 | 19.587 | 49.186 | 31.874 | 66.328 | 41.179 | 277.333 | 297.198 | 294.934 | 294.726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HZ Management | Management | 2022 | — | — |
VC Founder | Founder | 1987 | — | — |
KS Audit | Audit | 1987 | — | — |
SG Audit | Audit | 1987 | — | — |
RR | Audit | 1987 | — | — |
CF Management | Management | 2023 | — | — |
LS Management | Management | 1987 | — | — |
LP Management | Management | 2018 | — | — |
MB Management | Management | 2022 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SB Founder | Founder | 1987 | — | — |
| Audit | 1994 | — | — | |
JN Founder | Founder | 1987 | — | — |
TM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Freeze BidCo ApS | Company | 100.0% | 100.0% | 2017 |
DS HOLDING DYBVAD ApS | Company | 33.3% | 33.3% | 2006 |
LIS SØRENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ziegler | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Kristen Skjødt | Audit | 0 companies |
| Svend Gerlif | Audit | 0 companies |
| Regner Risgaard Strandesen | Audit | 0 companies |
| Carsten Frees | Management | 0 companies |
| Lis Sørensen | Management | 0 companies |
| Lars Priess | Management | 0 companies |
| Michael Bohl Brinks | Management | 0 companies |
| Søren Sandholm Overgaard | Chief Executive Officer | 0 companies |
| Søren Bonde | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Thomas Møller | Management | 0 companies |
| Ib Sand Nykjær | Chairman | 0 companies |
| Jens Ove Sørensen | Board of Directors | 0 companies |
| Jonna Lydbæk | Board of Directors | 0 companies |
| Niels Lykke Graugaard | Board of Directors | 0 companies |
| Allan Reiche Andersen | Board of Directors | 0 companies |
| Peter Nygaard Christensen | Board of Directors | 0 companies |
| Jens Torben Fristrup | Board of Directors | 0 companies |
| Lasse Viegand Hansen | Board of Directors | 0 companies |
| Martin Jørgen Flaga | Board of Directors | 0 companies |
| Erik Nielsen | Board of Directors | 0 companies |
| Jesper Ingvar Jørgensen | Board of Directors | 0 companies |
| Bent Kronborg | Board of Directors | 0 companies |
| Tomas Håkan Therén | Chairman | 0 companies |
| Holger Anders Faurschou H Holm | Board of Directors | 0 companies |
| Oskar Lindholm-Wu | Board of Directors | 0 companies |
| Klaus Beyer Nielsen | Chairman | 0 companies |