| Revenue | DKK 2,3M | -10% |
| EBITDA | DKK 535K | -6% |
| Net profit | DKK 230K | -28% |
| Total assets | DKK 3,9M | +3% |
| Equity | DKK 1,5M | -34% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.925 | 2.012 | 3.278 | 2.572 | 2.327 |
| Staff expenses | -1.551 | -1.557 | -1.413 | -2.003 | -1.792 |
| EBITDA | 373 | 455 | 2.276 | 568 | 535 |
| Depreciation & amort. | -172 | -214 | 206 | -146 | -231 |
| EBIT | 201 | 241 | 2.071 | 422 | 304 |
| Net financials | -9 | -12 | -22 | -5 | 1 |
| Profit before tax | 192 | 229 | 2.049 | 417 | 304 |
| Tax | 47 | 63 | 458 | 95 | 74 |
| Net profit | 145 | 166 | 1.591 | 321 | 230 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.510 | 2.529 | 4.883 | 3.765 | 3.877 |
| Equity | 1.861 | 2.027 | 3.468 | 2.289 | 1.519 |
| Long-term debt | 0 | 60 | 62 | 94 | 100 |
| Short-term debt | 648 | 442 | 1.255 | 1.282 | 2.183 |
| Total debt | 648 | 502 | 1.317 | 1.376 | 2.283 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ET | Audit | 1995 – 1995 |
FF Management | Management | 1995 – 2006 |
LF Management | Management | 2006 – 2025 |
PE Management | Management | 1995 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 1995 – 1999 | |
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2022 – 2025 | |
| Board of Directors | 1995 – 1998 | |
| Board of Directors | 1995 – 2017 | |
| Board of Directors | 2006 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Finn Fredsgaard | Management | 0 companies |
| Lasse Fredsgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mikkel Bøhme Fredsgaard | Board of Directors | 0 companies |
| Carsten Munch | Board of Directors | 0 companies |
| Kurt Astrup | Board of Directors | 0 companies |
| Marie Bøhme Fredsgaard | Board of Directors | 0 companies |
| Vinnie Baun | Chairman | 0 companies |
| Frank Nielsen | Board of Directors | 0 companies |
| Jesper Nielsen | Board of Directors | 0 companies |
| Birgit Marie Fredsgaard | Board of Directors | 0 companies |