| Revenue | DKK 560K | +15% |
| EBITDA | DKK -609K | +0% |
| Net profit | DKK 12,5M | -24% |
| Total assets | DKK 274,1M | +5% |
| Equity | DKK 272,8M | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -142 | -168 | -221 | -259 | -78 | -338 | 197 | -89 | -108 | 572 | 274 | 487 | 560 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -370 | -981 | -1.076 | -1.093 | -1.097 | -1.169 |
| EBITDA | -470 | 119 | -567 | -544 | -605 | -101 | 197 | -459 | -1.089 | -504 | -819 | -610 | -609 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -470 | 119 | -567 | -544 | -605 | -101 | 197 | -459 | -1.089 | -504 | -819 | -610 | -609 |
| Net financials | 3.091 | 7.447 | 9.942 | 11.841 | 13.083 | 11.886 | 13.481 | 8.739 | 37.877 | 11.259 | 11.672 | 17.301 | 13.631 |
| Profit before tax | 2.621 | 7.566 | 9.375 | 11.297 | 12.477 | 11.357 | 13.267 | 8.103 | 36.577 | 10.755 | 10.853 | 16.691 | 13.022 |
| Tax | 1.626 | -93 | 333 | -19 | 177 | 80 | 8 | -26 | -10 | 243 | 133 | 302 | 521 |
| Net profit | 994 | 7.659 | 9.042 | 11.317 | 12.300 | 11.277 | 13.259 | 8.129 | 36.587 | 10.512 | 10.720 | 16.389 | 12.501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 105.845 | 103.596 | 142.049 | 154.491 | 153.325 | 169.240 | 179.450 | 187.222 | 224.263 | 233.645 | 253.770 | 260.818 | 274.077 |
| Equity | 57.987 | 93.246 | 129.302 | 140.619 | 152.919 | 164.196 | 177.455 | 185.583 | 222.170 | 232.682 | 244.055 | 260.347 | 272.848 |
| Long-term debt | 33.283 | 630 | 6.004 | 10.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.526 | 9.720 | 6.668 | 3.753 | 405 | 5.044 | 495 | 1.639 | 2.093 | 963 | 2.952 | 471 | 1.229 |
| Total debt | 47.809 | 10.351 | 12.673 | 13.872 | 405 | 5.044 | 495 | 1.639 | 2.093 | 963 | 2.952 | 471 | 1.229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Management | Management | 2005 | — | — |
TF Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LS FROST HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
THOMAS FROST HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
HANS ERIK FROST HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Erik Frost | Management | 0 companies |
| Thomas Frost | Management | 0 companies |