| Revenue | DKK 5,1M | -71% |
| EBITDA | DKK -4,2M | -146% |
| Net profit | DKK -2,6M | -138% |
| Total assets | DKK 57,9M | -10% |
| Equity | DKK 29,4M | -8% |
| Employees | 16 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 35.534 | 34.087 | 33.477 | 35.629 | 51.504 | 23.277 | 32.134 | 20.613 | 11.215 | 16.091 | 14.170 | 17.937 | 5.141 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11.173 | -0 | -0 | -0 | -0 | -0 | -12.947 | -12.825 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 7.037 | 4.106 | 4.490 | 6.546 | 13.960 | 5.995 | 24.793 | 12.186 | 3.196 | 9.532 | 6.146 | 9.147 | -4.188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.163 | -0 | -0 | -0 | -0 | -0 | -3.023 | -2.093 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 3.874 | 4.106 | 4.490 | 6.546 | 13.960 | 5.995 | 21.770 | 10.093 | 3.196 | 9.532 | 6.146 | 9.147 | -4.188 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.758 | 571 | 1.089 | 1.943 | 3.473 | 1.591 | -2.214 | -7.893 | 9.749 | -945 | 171 | -322 | -71 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 5.631 | 4.677 | 5.579 | 8.489 | 17.434 | 7.586 | 19.555 | 2.201 | 12.946 | 8.587 | 6.317 | 8.825 | -4.259 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 830 | 944 | 883 | 1.431 | 3.379 | 1.306 | 4.980 | 1.973 | 839 | 638 | 882 | 1.966 | -1.681 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 4.801 | 3.733 | 4.696 | 7.058 | 14.054 | 6.280 | 14.576 | 228 | 12.107 | 7.949 | 5.435 | 6.859 | -2.578 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.052 | 42.453 | 38.775 | 46.736 | 51.037 | 56.896 | 88.702 | 93.334 | 61.437 | 68.760 | 71.701 | 64.212 | 57.896 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 20.027 | 21.874 | 25.003 | 15.491 | 26.579 | 33.341 | 48.530 | 48.799 | 35.433 | 42.820 | 38.067 | 31.995 | 29.416 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 482 | 0 | 0 | 5.950 | 5.853 | 5.724 | 5.458 | 5.187 | 4.910 | 4.626 | 5.111 | 5.288 | 5.098 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.169 | 18.220 | 11.984 | 23.554 | 16.346 | 14.950 | 29.624 | 34.321 | 14.669 | 16.396 | 23.035 | 21.440 | 19.040 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.651 | 18.220 | 11.984 | 29.503 | 22.199 | 20.674 | 35.083 | 39.508 | 19.579 | 21.022 | 28.146 | 26.728 | 24.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2006 | — | — |
LN Management | Management | 2001 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
KG Management | Management | 2020 | — | — |
MI Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1993 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NST HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
SOLVEJ INVEST ApS | Company | 15.0% | 15.0% | 2015 |
Frontmatec Tandslet A/S | Company | 100.0% | 100.0% | 2024 |
Frontmatec Group ApS | Company | 50.0% | 100.0% | 2016 |
CAROMETEC HOLDING A/S | Company | 90.0% | 90.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Kirkegaard Jensen | Management | 0 companies |
| Lasse Nordfjeld | Management | 0 companies |
| Henrik Andersen | Chief Executive Officer | 0 companies |
| Morten Skipper-Pedersen | Chief Executive Officer | 0 companies |
| Kurt Godsk Andersen | Management | 0 companies |
| Michael Isaack-Larsen | Management | 0 companies |
| Søren Hedeager Matthiesen | Board of Directors | 0 companies |
| Lars Mortimer Munck af Rosenschøld | Board of Directors | 0 companies |
| Bodil Marie Jensen | Board of Directors | 0 companies |
| Kresten Bonefeld | Board of Directors | 0 companies |
| Nathan Scott Schaan | Chairman | 0 companies |
| Jens Kristensen | Board of Directors | 0 companies |
| Andreas Iskov Jensen | Chairman | 0 companies |
| Morten Albin Olsen | Board of Directors | 0 companies |
| Bjarne Lehmann Weng | Board of Directors | 0 companies |
| Ole Krarup Jensen | Board of Directors | 0 companies |
| Marianne Nowak Schrøder | Board of Directors | 0 companies |
| Torsten Nordfjeld | Board of Directors | 0 companies |
| Jacob Kirkegaard Jensen | Board of Directors | 0 companies |
| Palle Kjeldsen | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Chairman | 0 companies |
| Kurt Birk Olsen | Board of Directors | 0 companies |
| Thomas Nybo Stenager | Chairman | 0 companies |
| Ove Thejls | Board of Directors | 0 companies |
| Henrik Alifas Nielsen | Chairman | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Board of Directors | 0 companies |
| Peter Guldager Christiansen | Board of Directors | 0 companies |
| Mogens Kindberg | Chairman | 0 companies |
| Jens Andreas Toft Fensvig | Board of Directors | 0 companies |
| Niels Henrik Claus Christensen | Board of Directors | 0 companies |
| Christian Vinding | Chairman | 0 companies |