| Revenue | DKK 1,2B | -9% |
| EBITDA | DKK 7,9M | -15% |
| Net profit | DKK 14M | +113% |
| Total assets | DKK 181,2M | -16% |
| Equity | DKK 53,7M | +70% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.459 | 24.350 | 21.963 | 34.056 | 28.311 | 28.258 | 29.187 | 20.261 | 21.384 | 26.939 | 1.353.252 | 1.372.415 | 1.246.141 |
| Staff expenses | -9.387 | -10.983 | -10.796 | -13.983 | -12.468 | -11.545 | -11.219 | -10.032 | -13.846 | -14.879 | -12.527 | -14.957 | -12.107 |
| EBITDA | 8.072 | 13.367 | 11.167 | 20.073 | 15.930 | 16.713 | 18.158 | 10.229 | 7.537 | 12.060 | 9.508 | 9.218 | 7.874 |
| Depreciation & amort. | -206 | 204 | 288 | 404 | 211 | 194 | 104 | 206 | 268 | 328 | 255 | 95 | 95 |
| EBIT | 7.866 | 13.163 | 10.878 | 19.669 | 15.718 | 16.520 | 18.054 | 10.023 | 7.269 | 11.732 | 9.252 | 9.123 | 7.780 |
| Net financials | 4.826 | 2.086 | 1.394 | 5.011 | -4.286 | 1.567 | -34 | 1.575 | -385 | -2.151 | -3.550 | -598 | -1.295 |
| Profit before tax | 12.692 | 15.249 | 12.273 | 24.680 | 11.432 | 18.087 | 18.020 | 11.597 | 6.884 | 9.581 | 5.702 | 8.525 | 6.484 |
| Tax | 3.629 | 3.657 | 2.590 | 5.707 | 3.339 | 3.696 | 2.910 | 4.009 | 1.512 | 2.212 | 1.784 | -0 | -0 |
| Net profit | 9.063 | 11.591 | 9.683 | 18.973 | 8.094 | 14.391 | 15.110 | 7.588 | 5.372 | 7.368 | 3.918 | 6.565 | 14.000 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93.883 | 95.346 | 108.161 | 118.609 | 162.036 | 152.064 | 129.665 | 123.768 | 131.433 | 180.337 | 178.908 | 214.489 | 181.240 |
| Equity | 30.231 | 31.965 | 28.380 | 29.448 | 30.759 | 35.160 | 36.202 | 41.485 | 33.594 | 40.326 | 48.650 | 31.669 | 53.722 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 63.631 | 63.363 | 79.766 | 89.161 | 131.278 | 116.903 | 93.433 | 82.263 | 97.830 | 140.011 | 130.258 | 182.820 | 127.518 |
| Total debt | 63.631 | 63.363 | 79.766 | 89.161 | 131.278 | 116.903 | 93.433 | 82.263 | 97.830 | 140.011 | 130.258 | 182.820 | 127.518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PP Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRONTIER HOLDING ApS | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Philip Tetzlaff | Management | 0 companies |
| Klavs Krieger von Lowzow | Chairman | 0 companies |
| Nikolaj Philip Rathsach Tetzlaff | Board of Directors | 0 companies |
| Ove Thejls | Board of Directors | 0 companies |
| Joan Tetzlaff | Chairman | 0 companies |
| Søren Skovgaard Kristensen | Board of Directors | 0 companies |