| Revenue | DKK 218K | +10% |
| EBITDA | DKK 218K | +10% |
| Net profit | DKK 59K | +7% |
| Total assets | DKK 1,1M | -26% |
| Equity | DKK 826K | +8% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.460 | 3.251 | 5.202 | 4.431 | 5.134 | 6.132 | 5.278 | 4.997 | 4.856 | 6.041 | 6.617 | 5.069 | 198 | 218 |
| Staff expenses | -2.171 | -2.341 | -2.893 | -3.305 | -3.948 | -4.932 | -4.640 | -4.365 | -3.538 | -4.194 | -4.481 | -18 | -0 | -0 |
| EBITDA | 1.289 | 910 | 2.309 | 1.126 | 1.185 | 1.200 | 638 | 631 | 1.318 | 1.847 | 2.136 | 6.607 | 198 | 218 |
| Depreciation & amort. | 509 | -412 | -270 | -190 | -196 | -201 | -230 | -290 | -311 | -274 | -295 | 778 | -129 | -129 |
| EBIT | 780 | 498 | 2.039 | 936 | 989 | 999 | 408 | 341 | 1.007 | 1.573 | 1.841 | 5.829 | 69 | 89 |
| Net financials | -280 | -343 | -175 | -131 | -114 | -105 | -89 | -86 | -66 | -63 | -126 | 78 | 2 | -14 |
| Profit before tax | 501 | 155 | 1.864 | 805 | 875 | 894 | 319 | 255 | 941 | 1.510 | 1.715 | 5.907 | 71 | 75 |
| Tax | 107 | 58 | 445 | 194 | 195 | 200 | 72 | 58 | 207 | 335 | 379 | 1.300 | 15 | 16 |
| Net profit | 393 | 97 | 1.419 | 611 | 681 | 695 | 247 | 197 | 734 | 1.174 | 1.336 | 4.607 | 55 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.627 | 10.478 | 11.402 | 9.084 | 12.508 | 11.417 | 9.609 | 8.799 | 11.942 | 10.388 | 9.198 | 6.086 | 1.468 | 1.087 |
| Equity | 1.083 | 1.083 | 2.405 | 2.216 | 2.422 | 2.917 | 2.964 | 3.011 | 3.595 | 4.469 | 2.805 | 5.212 | 767 | 826 |
| Long-term debt | 5.145 | 5.049 | 3.545 | 1.429 | 1.320 | 1.208 | 1.093 | 976 | 856 | 732 | 605 | 559 | 427 | 84 |
| Short-term debt | 2.399 | 4.345 | 5.387 | 5.346 | 8.657 | 7.176 | 5.419 | 4.691 | 7.386 | 5.096 | 5.715 | 217 | 193 | 107 |
| Total debt | 7.545 | 9.395 | 8.932 | 6.775 | 9.977 | 8.383 | 6.511 | 5.667 | 8.242 | 5.829 | 6.320 | 777 | 619 | 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Christian Frisk Holding ApS | Company | 66.7% | 66.7% | 2018 |
LKF Holding ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Frisk | Management | 0 companies |
| Ulla Frisk | Board of Directors | 0 companies |
| Bjarne Ejvind Schmidt | Board of Directors | 0 companies |
| Lars Kier Frisk | Board of Directors | 0 companies |