| Revenue | DKK 2,8M | +54% |
| EBITDA | DKK 1M | +9479% |
| Net profit | DKK 728K | +1130% |
| Total assets | DKK 3,7M | +38% |
| Equity | DKK 2,9M | +34% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.308 | 1.721 | 1.342 | 970 | 1.713 | 2.094 | 2.772 | 2.179 | 2.692 | 2.171 | 2.900 | 2.168 | 1.822 | 2.813 |
| Staff expenses | -1.949 | -1.947 | -1.492 | -924 | -1.707 | -2.105 | -2.065 | -2.147 | -2.410 | -1.963 | -2.159 | -1.839 | -1.734 | -1.714 |
| EBITDA | 360 | -226 | -150 | 46 | 6 | -11 | 707 | 33 | 178 | 107 | 629 | 227 | -11 | 1.010 |
| Depreciation & amort. | -104 | -82 | -130 | -93 | -92 | -74 | -48 | -31 | -47 | -79 | -63 | -64 | -76 | -70 |
| EBIT | 256 | -308 | -280 | -46 | -87 | -85 | 659 | 1 | 131 | 28 | 567 | 163 | -86 | 940 |
| Net financials | 1 | 7 | -12 | -11 | -9 | -0 | 6 | 17 | 16 | 15 | 34 | 17 | 6 | 4 |
| Profit before tax | 257 | -301 | -292 | -57 | -96 | -85 | 665 | 18 | 146 | 43 | 601 | 179 | -80 | 944 |
| Tax | 67 | -63 | -61 | 5 | -10 | -11 | 154 | 14 | 41 | 17 | 142 | 47 | -10 | 216 |
| Net profit | 190 | -237 | -231 | -63 | -86 | -75 | 511 | 5 | 106 | 26 | 459 | 132 | -71 | 728 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.377 | 3.429 | 3.124 | 3.107 | 3.299 | 3.477 | 3.463 | 3.039 | 3.857 | 3.067 | 3.625 | 2.836 | 2.666 | 3.683 |
| Equity | 2.177 | 1.639 | 1.408 | 1.345 | 1.259 | 1.184 | 1.696 | 1.500 | 1.606 | 1.632 | 2.091 | 2.223 | 2.153 | 2.881 |
| Long-term debt | 0 | 907 | 900 | 900 | 831 | 790 | 759 | 780 | 887 | 643 | 623 | 0 | 0 | 0 |
| Short-term debt | 2.201 | 882 | 816 | 862 | 1.208 | 1.503 | 1.009 | 759 | 1.364 | 791 | 911 | 612 | 514 | 796 |
| Total debt | 2.201 | 1.789 | 1.716 | 1.762 | 2.040 | 2.293 | 1.768 | 1.539 | 2.251 | 1.434 | 1.534 | 612 | 514 | 796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 2001 | — | — |
LK Founder | Founder | 2001 | — | — |
FP Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRØSØ HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Friborg Jensen | Audit | 0 companies |
| Lars Krag-Hansen | Founder | 0 companies |
| Frank Per Foldager | Management | 0 companies |