| Revenue | DKK 10,9M | +27% |
| EBITDA | DKK 2,1M | +263% |
| Net profit | DKK 918K | +175% |
| Total assets | DKK 9,2M | +19% |
| Equity | DKK 3,4M | +38% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.803 | 14.026 | 13.622 | 13.676 | 11.972 | 13.021 | 10.425 | 8.529 | 7.935 | 8.562 | 10.883 |
| Staff expenses | -15.554 | -13.422 | -13.818 | -13.775 | -12.646 | -12.865 | -13.975 | -10.304 | -8.422 | -9.824 | -8.829 |
| EBITDA | 1.249 | 604 | -196 | -99 | -675 | 156 | -3.550 | -1.775 | -487 | -1.262 | 2.053 |
| Depreciation & amort. | -1.848 | -1.862 | -627 | -704 | -1.212 | -1.463 | -450 | -428 | -431 | -292 | -768 |
| EBIT | -599 | -1.257 | -824 | -803 | -1.887 | -1.306 | -4.000 | -2.203 | -918 | -1.554 | 1.285 |
| Net financials | -1 | -25 | -34 | 41 | -16 | -53 | -25 | -28 | -9 | 13 | -66 |
| Profit before tax | -600 | -1.282 | -858 | -762 | -1.903 | -1.360 | -4.025 | -2.231 | -927 | -1.541 | 1.219 |
| Tax | -126 | -37 | -0 | -6 | -308 | -449 | -335 | -490 | -60 | -321 | 302 |
| Net profit | -474 | -1.245 | -858 | -756 | -1.595 | -910 | -3.690 | -1.741 | -867 | -1.221 | 918 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.177 | 15.629 | 14.762 | 14.138 | 12.589 | 11.871 | 9.913 | 8.094 | 7.946 | 7.736 | 9.174 |
| Equity | 13.321 | 12.076 | 11.218 | 10.462 | 8.866 | 7.956 | 4.266 | 4.525 | 3.658 | 2.437 | 3.355 |
| Long-term debt | 0 | 0 | 726 | 0 | 0 | 0 | 0 | 333 | 860 | 835 | 1.000 |
| Short-term debt | 2.857 | 3.553 | 2.818 | 3.677 | 3.723 | 3.915 | 5.647 | 3.236 | 3.428 | 4.465 | 4.819 |
| Total debt | 2.857 | 3.553 | 3.544 | 3.677 | 3.723 | 3.915 | 5.647 | 3.569 | 4.288 | 5.299 | 5.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JB Management | Management | 1999 | — | — |
CG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREEMAN HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
ALTRA LUX 3 ApS | Company | 100.0% | 100.0% | 2011 |
Kristiansen Properties ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Kristiansen | Chief Executive Officer | 0 companies |
| Hans Christiansen | Chief Executive Officer | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Christian Grønnemark Jensen | Chief Executive Officer | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Narcisa-Mirabela Christiansen | Chairman | 0 companies |
| Helle Detlefsen | Board of Directors | 0 companies |
| Vagn Thorup | Board of Directors | 0 companies |
| Jan Kristiansen | Chairman | 0 companies |
| Victor Skødeberg Christiansen | Board of Directors | 0 companies |
| Niels Henrik Balslev | Board of Directors | 0 companies |
| Poul Kristiansen | Board of Directors | 0 companies |
| Kurt Skovlund | Board of Directors | 0 companies |
| Bo Detlefsen | Board of Directors | 0 companies |
| Ole Elmegaard Mortensen | Chairman | 0 companies |