| Revenue | DKK 24,6M | -4% |
| EBITDA | DKK 8,3M | -25% |
| Net profit | DKK 6M | -27% |
| Total assets | DKK 22,4M | -16% |
| Equity | DKK 16,4M | +18% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 895 | 1.157 | 1.592 | 1.986 | 2.258 | 2.363 | 3.297 | 4.512 | 3.696 | 4.294 | 10.289 | 13.160 | 25.658 | 24.615 |
| Staff expenses | -809 | -901 | -1.302 | -1.656 | -2.126 | -2.209 | -3.075 | -3.524 | -3.258 | -3.652 | -6.766 | -8.711 | -14.595 | -16.318 |
| EBITDA | 85 | 256 | 290 | 329 | 132 | 154 | 43 | 898 | 435 | 642 | 3.433 | 4.443 | 11.063 | 8.298 |
| Depreciation & amort. | 47 | -44 | -75 | -76 | -63 | -90 | -96 | -106 | -80 | -52 | -53 | -44 | -37 | -105 |
| EBIT | 38 | 212 | 215 | 254 | 69 | 65 | -54 | 792 | 355 | 590 | 3.380 | 4.399 | 11.026 | 8.193 |
| Net financials | -24 | -15 | -21 | -26 | -18 | -15 | -13 | -4 | -25 | -15 | -63 | -58 | -418 | -456 |
| Profit before tax | 15 | 196 | 194 | 228 | 51 | 53 | -67 | 788 | 330 | 575 | 3.317 | 4.342 | 10.608 | 7.737 |
| Tax | 4 | 51 | 51 | 53 | 14 | 14 | 34 | 194 | 74 | 129 | 753 | 959 | 2.344 | 1.709 |
| Net profit | 11 | 145 | 143 | 175 | 37 | 39 | -101 | 594 | 256 | 446 | 2.564 | 3.383 | 8.264 | 6.027 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.018 | 1.409 | 1.592 | 1.826 | 1.696 | 2.208 | 2.476 | 2.730 | 2.755 | 5.517 | 7.988 | 15.006 | 26.559 | 22.389 |
| Equity | 115 | 260 | 403 | 578 | 615 | 654 | 553 | 1.147 | 1.153 | 1.348 | 3.412 | 5.595 | 13.859 | 16.387 |
| Long-term debt | 485 | 409 | 554 | 183 | 98 | 66 | 102 | 167 | 234 | 371 | 735 | 711 | 2.003 | 1.892 |
| Short-term debt | 418 | 734 | 628 | 1.035 | 953 | 1.469 | 1.803 | 1.371 | 1.318 | 3.750 | 3.775 | 8.387 | 10.042 | 3.638 |
| Total debt | 902 | 1.143 | 1.182 | 1.218 | 1.050 | 1.536 | 1.905 | 1.537 | 1.552 | 4.121 | 4.510 | 9.097 | 12.046 | 5.531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IG Audit | Audit | 2008 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL FRANDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Iben Green Madsen | Audit | 0 companies |
| Paw Skovbo | Chief Executive Officer | 0 companies |
| Anette Skovborg Jespersen | Board of Directors | 0 companies |
| Jens Madsen | Board of Directors | 0 companies |
| Michael Hartmann Frandsen | Chairman | 0 companies |
| Flemming Viborg Jørgensen | Board of Directors | 0 companies |
| Kim Conrad Meyhoff Petersen | Board of Directors | 0 companies |