| Revenue | DKK 81,4M | +58% |
| EBITDA | DKK -85,5M | -1767% |
| Net profit | DKK 652,4M | +13227% |
| Total assets | DKK 723,3M | +244% |
| Equity | DKK 70,1M | -30% |
| Employees | 190 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36.204 | 50.455 | 52.132 | 47.115 | 12.338 | 61.994 | 50.066 | 64.709 | 80.065 | 77.546 | 75.468 | 51.583 | 81.390 |
| Staff expenses | -37.074 | -47.625 | -50.899 | -55.213 | -24.716 | -58.560 | -63.688 | -0 | -0 | -67.442 | -0 | -0 | -0 |
| EBITDA | 10.831 | 20.121 | 20.735 | 15.583 | -3.190 | 24.395 | -1.638 | 6.729 | 28.051 | 6.702 | 19.453 | -4.578 | -85.470 |
| Depreciation & amort. | -4.118 | -5.395 | -7.906 | -7.924 | -3.485 | -7.163 | -6.634 | -0 | -4.552 | -0 | -0 | -0 | -0 |
| EBIT | 6.713 | 14.726 | 12.829 | 7.658 | -6.675 | 17.232 | -8.272 | 6.729 | 23.499 | 6.702 | 19.453 | -4.578 | -85.470 |
| Net financials | -1.400 | -2.649 | -1.754 | -117 | -936 | -1.384 | -870 | 1.909 | -579 | 50 | -345 | -647 | 735.904 |
| Profit before tax | 5.313 | 12.076 | 11.075 | 7.542 | -7.611 | 15.848 | -9.141 | 8.638 | 22.920 | 6.752 | 19.108 | -5.225 | 650.434 |
| Tax | 1.313 | 2.744 | 2.079 | 1.415 | -1.636 | 3.320 | -2.023 | 997 | 2.206 | 615 | 4.806 | -256 | -1.917 |
| Net profit | 4.001 | 9.332 | 8.997 | 6.126 | -5.975 | 12.527 | -7.119 | 7.641 | 20.713 | 6.138 | 14.302 | -4.969 | 652.352 |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 146.397 | 187.143 | 143.793 | 160.775 | 181.281 | 160.986 | 176.632 | 229.962 | 218.797 | 231.775 | 289.882 | 210.182 | 723.315 |
| Equity | 32.551 | 41.824 | 48.316 | 54.416 | 49.256 | 63.225 | 56.680 | 64.653 | 85.469 | 91.675 | 105.642 | 100.738 | 70.115 |
| Long-term debt | 9.265 | 8.434 | 13.402 | 11.511 | 6.337 | 5.480 | 4.610 | 4.929 | 6.021 | 8.598 | 1.090 | 3.132 | 17.088 |
| Short-term debt | 98.030 | 127.604 | 74.493 | 85.857 | 117.153 | 83.919 | 109.349 | 149.050 | 114.206 | 121.049 | 167.557 | 91.648 | 626.838 |
| Total debt | 107.295 | 136.038 | 87.894 | 97.368 | 123.490 | 89.399 | 113.959 | 153.980 | 120.227 | 129.647 | 168.647 | 94.780 | 643.927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Founder | Founder | 1990 | — | — |
EJ Founder | Founder | 1990 | — | — |
LO Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AI Founder | Founder | 1990 | — | — |
| Audit | 1990 | — | — | |
MI Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frontmatec Group ApS | Company | 66.7% | 66.7% | 2016 |
Frontmatec Tandslet A/S | Company | 20.0% | 20.0% | 2025 |
Frontmatec Smørum A/S | Company | 25.0% | 25.0% | 2024 |
| Individual | 25.0% | 25.0% | 2017 | |
AIJ HOLDING ApS | Company | 66.7% | 66.7% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Peter Frandsen | Founder | 0 companies |
| Ellen Jensen | Founder | 0 companies |
| Lars Ole Thomsen | Chief Executive Officer | 0 companies |
| Andreas Iskov Jensen | Founder | 0 companies |
| DELOITTE & TOUCHE STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Michael Isaack-Larsen | Chief Executive Officer | 0 companies |
| Preben Hakonsen | Board of Directors | 0 companies |
| Nathan Scott Schaan | Chairman | 0 companies |
| Hermann Vogt | Board of Directors | 0 companies |
| Jens Kristensen | Chairman | 0 companies |
| Gynther Kohls | Board of Directors | 0 companies |
| Arthur Emil Müller | Board of Directors | 0 companies |
| Nis Tommerup Johnsen | Board of Directors | 0 companies |
| Morten Albin Olsen | Board of Directors | 0 companies |
| Bent Nielsen | Board of Directors | 0 companies |
| Marianne Nowak Schrøder | Board of Directors | 0 companies |
| Henrik Andersen | Chairman | 0 companies |
| Dennis Michael Gallagher | Deputy Chairman | 0 companies |
| Janne Jensen | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Chairman | 0 companies |
| Thomas Nybo Stenager | Chairman | 0 companies |
| Henrik Alifas Nielsen | Board of Directors | 0 companies |
| Peder Vagner Holm | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Board of Directors | 0 companies |