| Revenue | DKK 27,2M | -7% |
| EBITDA | DKK 12,1M | -13% |
| Net profit | DKK 4,2M | -19% |
| Total assets | DKK 60,4M | -30% |
| Equity | DKK 40,5M | +11% |
| Employees | 21 | — |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 267.519 | 53.415 | 39.760 | 37.714 | 39.302 | 27.127 | 22.199 | 39.731 | 27.852 | 29.338 | 27.247 |
| Staff expenses | -44.807 | -32.757 | -24.796 | -26.159 | -30.603 | -36.354 | -27.996 | -19.814 | -15.232 | -15.494 | -15.158 |
| EBITDA | -4.174 | 20.658 | 14.964 | 11.555 | 8.699 | -9.227 | -5.797 | 19.917 | 12.620 | 13.844 | 12.089 |
| Depreciation & amort. | -522 | -3.012 | -1.589 | -762 | -525 | -63.421 | -10.937 | -10.973 | -9.563 | -9.563 | -9.563 |
| EBIT | -4.696 | 17.646 | 13.375 | 10.793 | 8.174 | -72.648 | -16.734 | 8.945 | 3.057 | 4.281 | 2.525 |
| Net financials | -799 | -6.030 | -4.973 | -2.210 | -1.788 | -13.502 | 49.276 | 1.498 | -74 | 194 | -245 |
| Profit before tax | -4.879 | 11.616 | 8.402 | 8.583 | 6.386 | -86.150 | 32.542 | 10.443 | 2.983 | 4.475 | 2.280 |
| Tax | 1.085 | -2.106 | 2.106 | 1.098 | 1.594 | -0 | 607 | -350 | -10.259 | -728 | -1.910 |
| Net profit | -5.964 | 13.722 | 6.296 | 7.485 | 4.792 | -86.150 | 31.935 | 10.792 | 13.242 | 5.203 | 4.190 |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 366.311 | 315.904 | 320.464 | 330.464 | 387.348 | 128.249 | 155.957 | 99.937 | 78.911 | 86.357 | 60.439 |
| Equity | 300.490 | 288.700 | 294.859 | 302.206 | 306.950 | -23.667 | 8.269 | 19.173 | 31.580 | 36.487 | 40.492 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.258 | 0 | 55.300 | 0 | 0 | 0 |
| Short-term debt | 65.821 | 24.394 | 23.516 | 26.475 | 78.080 | 99.811 | 147.688 | 25.464 | 47.332 | 49.869 | 19.948 |
| Total debt | 65.821 | 24.394 | 23.516 | 26.475 | 78.080 | 101.069 | 147.688 | 80.764 | 47.332 | 49.869 | 19.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
PÖ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CG Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
OB Management | Management | 2001 | — | — |
MT Management | Management | 1988 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SB Management | Management | 2012 | — | — |
SW Management | Management | 2008 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PS Management | Management | 1997 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2019 | |
Fristads Kansas A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Petra Öberg Gustafsson | Chief Executive Officer | 0 companies |
| Carsten Georg Lauth | Chief Executive Officer | 0 companies |
| Ole Bang Nielsen | Management | 0 companies |
| Morten Tøttrup Nielsen | Management | 0 companies |
| Thomas Schwartz | Chief Executive Officer | 0 companies |
| Brian Bebe Andersen | Chief Executive Officer | 0 companies |
| Stellan Bjørn Petersen | Management | 0 companies |
| Steen William Reves | Management | 0 companies |
| Anders Wilhelm Hülse | Chief Executive Officer | 0 companies |
| Preben Smed Jørgensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jens Gunnar Eriksson Wibring | Board of Directors | 0 companies |
| Flemming Nyenstad Enevoldsen | Chairman | 0 companies |
| Sven Magnus Ljungdahl | Board of Directors | 0 companies |
| Magnus Björnström | Board of Directors | 0 companies |
| Poul Erik Tofte | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Linda Viktoria Olofsson | Board of Directors | 0 companies |
| Fredrik Heyman | Board of Directors | 0 companies |
| Gry Hege Sølsnes | Board of Directors | 0 companies |
| Henrik Weihrauch | Board of Directors | 0 companies |
| Ulf Peter Segerström | Board of Directors | 0 companies |
| Ole Lenarth Nielsen | Board of Directors | 0 companies |
| Mikael Sternberg | Chairman | 0 companies |
| Finn Jespersen | Board of Directors | 0 companies |
| Laila Mortensen | Board of Directors | 0 companies |
| Lars Wenaas | Chairman | 0 companies |
| Per Madsen | Board of Directors | 0 companies |
| Jesper Klokker Hansen | Board of Directors | 0 companies |
| Camilla Monefeldt Kirstein | Chairman | 0 companies |
| Martin Busk Andersen | Board of Directors | 0 companies |
| Thomas William Scobie Røkke | Board of Directors | 0 companies |
| Anders Daniel Davidsson | Chairman | 0 companies |
| Steen Salomonsen | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jonathan Nilsson | Board of Directors | 0 companies |
| Annemarie Hansen | Board of Directors | 0 companies |
| Anders Grønlund | Chairman | 0 companies |
| Torbjörn Eriksson | Board of Directors | 0 companies |