| Revenue | DKK -46K | -104% |
| EBITDA | DKK -227K | -355% |
| Net profit | DKK -215K | -379% |
| Total assets | DKK 479K | -48% |
| Equity | DKK 435K | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.028 | -831 | — | 1.168 | 1.277 | 1.299 | 1.370 | 1.083 | 1.113 | 1.297 | 1.033 | 1.187 | 1.192 | -46 |
| Staff expenses | -584 | -651 | -0 | -840 | -972 | -972 | -987 | -977 | -1.064 | -1.093 | -1.001 | -1.076 | -1.103 | -182 |
| EBITDA | 368 | -173 | 0 | 315 | 306 | 360 | 382 | 106 | 49 | 204 | 32 | 111 | 89 | -227 |
| Depreciation & amort. | 9 | -4 | -0 | -0 | -0 | -4 | -8 | -8 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 359 | -176 | 0 | 315 | 306 | 355 | 375 | 98 | 45 | 204 | 32 | 111 | 89 | -227 |
| Net financials | -0 | -2 | 0 | -2 | -3 | -2 | -4 | -2 | -3 | -9 | -2 | 2 | 10 | 13 |
| Profit before tax | 358 | -176 | 0 | 314 | 302 | 353 | 371 | 96 | 43 | 196 | 30 | 113 | 100 | -215 |
| Tax | 91 | -44 | -0 | 74 | 53 | 81 | 83 | 1 | 9 | 44 | 7 | 25 | 23 | -0 |
| Net profit | 268 | -132 | 0 | 239 | 249 | 273 | 288 | 95 | 33 | 152 | 23 | 88 | 77 | -215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 704 | 604 | 0 | 890 | 1.184 | 840 | 1.021 | 996 | 655 | 842 | 780 | 873 | 917 | 479 |
| Equity | 418 | 417 | 0 | 642 | 791 | 413 | 597 | 692 | 325 | 477 | 499 | 587 | 664 | 435 |
| Long-term debt | 0 | 0 | 0 | 82 | 55 | 67 | 71 | 5 | 0 | 43 | 8 | 25 | 24 | 0 |
| Short-term debt | 292 | -187 | 0 | 166 | 338 | 360 | 354 | 299 | 330 | 322 | 273 | 261 | 228 | 44 |
| Total debt | 292 | -187 | 0 | 248 | 393 | 426 | 424 | 305 | 330 | 365 | 281 | 286 | 252 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
TB Management | Management | 2004 | — | — |
KH Audit | Audit | 2004 | — | — |
NC Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T. H. FRANDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Steenbjerg Rasmussen | Chief Executive Officer | 0 companies |
| Thomas Bruun Frandsen | Management | 0 companies |
| Kim Hald Schütt | Audit | 0 companies |
| Niels Castle | Management | 0 companies |