| Revenue | DKK 25,6M | -22% |
| EBITDA | DKK 3M | -60% |
| Net profit | DKK 1,3M | -75% |
| Total assets | DKK 22,9M | -24% |
| Equity | DKK 10,3M | -28% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.511 | 21.154 | 24.314 | 22.805 | 19.574 | 24.369 | 25.670 | 26.607 | 25.292 | 27.531 | 30.877 | 28.082 | 32.673 | 25.640 |
| Staff expenses | -19.014 | -19.015 | -19.328 | -18.696 | -17.862 | -21.871 | -22.482 | -20.956 | -20.143 | -20.385 | -24.673 | -24.041 | -25.189 | -22.670 |
| EBITDA | 1.497 | 2.138 | 4.986 | 4.094 | 1.672 | 2.498 | 3.188 | 5.651 | 5.149 | 6.815 | 6.204 | 4.041 | 7.441 | 2.970 |
| Depreciation & amort. | 1.618 | 1.403 | 1.390 | 1.436 | 1.185 | -752 | -833 | -834 | -750 | -828 | -900 | -865 | -997 | -1.382 |
| EBIT | -121 | 736 | 3.596 | 2.659 | 487 | 1.746 | 2.355 | 4.817 | 4.399 | 5.987 | 5.304 | 3.176 | 6.443 | 1.588 |
| Net financials | 198 | 158 | -107 | -211 | -212 | -119 | -101 | -71 | -50 | 1 | 224 | 287 | 315 | 117 |
| Profit before tax | 77 | 893 | 3.490 | 2.448 | 276 | 1.627 | 2.254 | 4.746 | 4.349 | 5.988 | 5.528 | 3.463 | 6.758 | 1.705 |
| Tax | 22 | 230 | 843 | 584 | 71 | 387 | 497 | 1.054 | 965 | 1.320 | 1.211 | 753 | 1.492 | 385 |
| Net profit | 55 | 663 | 2.646 | 1.864 | 205 | 1.239 | 1.757 | 3.693 | 3.384 | 4.668 | 4.317 | 2.710 | 5.266 | 1.320 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.111 | 20.844 | 25.839 | 23.102 | 25.708 | 28.482 | 28.655 | 22.399 | 22.273 | 25.053 | 27.816 | 25.103 | 30.137 | 22.928 |
| Equity | 14.303 | 12.166 | 14.813 | 14.076 | 13.008 | 14.247 | 14.804 | 10.997 | 12.381 | 13.649 | 13.265 | 11.675 | 14.241 | 10.311 |
| Long-term debt | 1.502 | 903 | 1.272 | 1.955 | 1.584 | 1.104 | 778 | 1.528 | 2.806 | 2.448 | 3.034 | 2.809 | 6.028 | 5.771 |
| Short-term debt | 12.204 | 7.708 | 9.604 | 6.975 | 10.801 | 12.446 | 11.892 | 8.774 | 6.618 | 7.852 | 9.822 | 10.199 | 8.554 | 6.455 |
| Total debt | 13.706 | 8.611 | 10.876 | 8.930 | 12.385 | 13.550 | 12.669 | 10.302 | 9.425 | 10.300 | 12.856 | 13.008 | 14.582 | 12.226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 1989 | — | — |
JC Founder | Founder | 1989 | — | — |
JF Founder | Founder | 1989 | — | — |
FP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK P HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
JAN LUNDE HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Esko Nielsen | Founder | 0 companies |
| Jens Christian Larsen | Founder | 0 companies |
| Jan Fjeldgaard Lunde | Founder | 0 companies |
| Frank Petersen | Chief Executive Officer | 0 companies |
| Claus Arberg | Board of Directors | 0 companies |
| Preben Lie | Chairman | 0 companies |