| Revenue | DKK 7M | -15% |
| EBITDA | DKK -1,8M | -141% |
| Net profit | DKK -2,7M | -124% |
| Total assets | DKK 17,2M | -22% |
| Equity | DKK 5,2M | -34% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.858 | 15.874 | 13.684 | 16.467 | 14.183 | 14.088 | 12.355 | 9.601 | 7.409 | 10.750 | 10.195 | 8.307 | 8.174 | 6.951 |
| Staff expenses | -11.171 | -11.595 | -12.545 | -11.292 | -12.108 | -11.634 | -11.425 | -11.616 | -10.279 | -7.451 | -7.599 | -9.255 | -8.898 | -8.730 |
| EBITDA | 4.687 | 4.279 | 1.139 | 5.174 | 2.075 | 2.454 | 930 | -2.015 | -2.870 | 3.299 | 2.596 | -949 | -737 | -1.779 |
| Depreciation & amort. | -809 | -912 | -1.276 | -1.096 | -861 | -545 | -825 | -743 | -771 | -565 | -611 | -528 | -451 | -490 |
| EBIT | 3.878 | 3.367 | -138 | 4.078 | 1.214 | 1.909 | 105 | -2.758 | -3.641 | 2.734 | 1.985 | -1.476 | -1.188 | -2.269 |
| Net financials | 183 | -32 | -269 | 248 | 475 | 491 | -36 | -19 | -100 | -161 | -99 | -166 | -337 | -401 |
| Profit before tax | 4.060 | 3.335 | -407 | 4.327 | 1.689 | 2.400 | 69 | -2.777 | -3.740 | 2.574 | 1.885 | -1.643 | -1.525 | -2.670 |
| Tax | 1.022 | 840 | -93 | 1.012 | 381 | 527 | 14 | -612 | -828 | 568 | 419 | -361 | -335 | -0 |
| Net profit | 3.038 | 2.496 | -315 | 3.315 | 1.308 | 1.873 | 54 | -2.166 | -2.912 | 2.006 | 1.466 | -1.281 | -1.190 | -2.670 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.243 | 28.297 | 27.918 | 24.042 | 23.542 | 20.454 | 20.583 | 20.367 | 18.673 | 19.839 | 18.725 | 20.651 | 22.038 | 17.242 |
| Equity | 9.060 | 9.556 | 8.241 | 11.556 | 10.064 | 11.937 | 11.991 | 9.825 | 6.913 | 8.919 | 10.385 | 9.104 | 7.914 | 5.244 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 763 | 779 | 803 | 705 | 719 |
| Short-term debt | 15.176 | 18.702 | 19.677 | 12.486 | 13.479 | 8.517 | 8.592 | 10.542 | 11.760 | 10.157 | 7.561 | 10.744 | 13.419 | 11.279 |
| Total debt | 15.176 | 18.702 | 19.677 | 12.486 | 13.479 | 8.517 | 8.592 | 10.542 | 11.760 | 10.920 | 8.340 | 11.547 | 14.124 | 11.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C. FREDERIKSEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Frederiksen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Jon Dyhre Hansen | Chairman | 0 companies |
| Hanne Jæger | Board of Directors | 0 companies |
| Steen Christensen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Cathrine Frederiksen | Board of Directors | 0 companies |
| Ib Bjarne Jæger | Chairman | 0 companies |
| Inge-Lise Frederiksen | Board of Directors | 0 companies |
| Anne-Sofie Skov Frederiksen | Chairman | 0 companies |