| Revenue | DKK 112K | -120% |
| EBITDA | DKK -3,9M | -51% |
| Net profit | DKK -3,3M | -54% |
| Total assets | DKK 6,4M | +244% |
| Equity | DKK -5M | -199% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.872 | 1.512 | 1.591 | 1.445 | 1.705 | 1.864 | 1.823 | 1.542 | 1.578 | 1.526 | 1.377 | 1.012 | -558 | 112 |
| Staff expenses | -1.556 | -1.387 | -1.298 | -1.426 | -1.502 | -1.313 | -1.044 | -837 | -709 | -651 | -1.134 | -1.164 | -2.000 | -3.981 |
| EBITDA | 317 | 124 | 293 | 19 | 203 | 551 | 779 | 705 | 870 | 875 | 229 | -153 | -2.559 | -3.869 |
| Depreciation & amort. | -656 | -628 | -627 | -617 | -673 | -216 | -124 | -134 | -116 | -31 | -0 | -22 | -15 | -84 |
| EBIT | -339 | -504 | -334 | -598 | -470 | 335 | 656 | 571 | 754 | 844 | 229 | -174 | -2.574 | -3.953 |
| Net financials | -365 | -264 | -63 | -69 | -67 | -52 | -34 | 20 | -1 | 3 | -3 | -10 | -34 | -161 |
| Profit before tax | -360 | -768 | -396 | -668 | 560 | 999 | 622 | 590 | 753 | 847 | 216 | -185 | -2.608 | -4.114 |
| Tax | 172 | -120 | -89 | 700 | 549 | 358 | 137 | 130 | 83 | 186 | 50 | 10 | -458 | -804 |
| Net profit | -532 | -647 | -308 | -1.367 | 11 | 641 | 485 | 460 | 670 | 661 | 166 | -195 | -2.149 | -3.310 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.901 | 3.272 | 2.921 | 1.751 | 1.416 | 2.120 | 2.501 | 2.938 | 1.266 | 1.533 | 1.138 | 1.398 | 1.870 | 6.437 |
| Equity | -1.584 | 1.469 | 1.161 | -206 | -195 | 447 | 932 | 1.392 | 677 | 1.337 | 684 | 489 | -1.661 | -4.971 |
| Long-term debt | 2.703 | 393 | 424 | 458 | 495 | 342 | 375 | 392 | 0 | 0 | 0 | 0 | 0 | 7.628 |
| Short-term debt | 2.781 | 1.410 | 1.335 | 1.303 | 1.116 | 1.331 | 1.194 | 1.154 | 589 | 196 | 454 | 910 | 3.531 | 3.779 |
| Total debt | 5.485 | 1.803 | 1.759 | 1.761 | 1.611 | 1.674 | 1.569 | 1.546 | 589 | 196 | 454 | 910 | 3.531 | 11.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 2006 | — | — |
MK Management | Management | 2016 | — | — |
MD Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Klinisk Optiker ApS | Company | 100.0% | 100.0% | 2020 |
FRANK HOLDING, HERNING ApS | Company | 20.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Frank | Management | 0 companies |
| Michael Krasnik | Management | 0 companies |
| Michelle Duus Odberg | Management | 0 companies |
| Steen Vedel Egetoft Mortensen | Board of Directors | 0 companies |
| Anne-Mette Damsgaard Nielsen | Chairman | 0 companies |