| Revenue | DKK 896K | -70% |
| EBITDA | DKK -1,6M | -246% |
| Net profit | DKK -2M | -386% |
| Total assets | DKK 5,4M | -25% |
| Equity | DKK -1,5M | -367% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.261 | 2.869 | 2.328 | 1.926 | 1.639 | 4.537 | 2.218 | 1.159 | 1.135 | 962 | 1.738 | 2.992 | 896 |
| Staff expenses | -2.534 | -2.528 | -1.930 | -1.539 | -1.702 | -2.378 | -2.210 | -2.217 | -1.367 | -1.025 | -1.552 | -1.908 | -2.482 |
| EBITDA | 726 | 341 | 398 | 387 | -63 | 2.159 | 8 | -1.058 | -232 | -63 | 186 | 1.084 | -1.586 |
| Depreciation & amort. | -167 | -157 | -158 | -45 | -120 | -131 | -131 | -45 | -20 | -181 | -61 | -187 | -126 |
| EBIT | 560 | 185 | 241 | 342 | -183 | 2.028 | -123 | -1.103 | -253 | -244 | 125 | 897 | -1.712 |
| Net financials | -32 | -22 | -22 | 12 | 11 | -5 | -21 | -25 | -85 | -108 | -121 | -185 | -327 |
| Profit before tax | 528 | 163 | 219 | 353 | -172 | 2.023 | -144 | -1.127 | -337 | -352 | 4 | 712 | -2.039 |
| Tax | 137 | 40 | 51 | 77 | -29 | 450 | -19 | -123 | -22 | -0 | -0 | -0 | -0 |
| Net profit | 390 | 122 | 168 | 276 | -143 | 1.573 | -125 | -1.004 | -315 | -352 | 4 | 712 | -2.039 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.012 | 4.234 | 3.827 | 3.943 | 4.034 | 5.351 | 3.649 | 2.632 | 3.080 | 3.535 | 8.424 | 7.173 | 5.413 |
| Equity | 3.001 | 2.873 | 2.791 | 2.818 | 1.664 | 2.637 | 1.512 | 508 | 192 | -160 | -157 | 556 | -1.484 |
| Long-term debt | 425 | 389 | 0 | 0 | 0 | -16 | 2 | 0 | 119 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.426 | 818 | 912 | 981 | 2.370 | 2.698 | 2.131 | 2.124 | 2.770 | 3.695 | 8.581 | 6.618 | 6.896 |
| Total debt | 1.851 | 1.207 | 912 | 981 | 2.370 | 2.698 | 2.131 | 2.124 | 2.888 | 3.695 | 8.581 | 6.618 | 6.896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 1971 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
DF Management | Management | 1971 | — | — |
LC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GULDAGER A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 33.3% | 33.3% | 2021 | |
KARMIK Invest ApS | Company | 33.3% | 33.3% | 2017 |
L3A HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
FREISLEBEN HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Ditlev Freisleben | Management | 0 companies |
| Michael Rene Sørensen | Chief Executive Officer | 0 companies |
| Ditlev Freisleben | Management | 0 companies |
| Lars Christian Jensen | Chief Executive Officer | 0 companies |
| Jesper Ditlev Amstrup Freisleben | Board of Directors | 0 companies |
| Tove Rasmussen | Board of Directors | 0 companies |
| Ulrik Ditlev Freisleben | Chairman | 0 companies |
| Henrik Bornebusch | Chairman | 0 companies |
| Lykke Tove Freisleben | Board of Directors | 0 companies |
| Jette Freisleben | Board of Directors | 0 companies |
| Louise Freisleben | Board of Directors | 0 companies |
| Yu Weston Wai Ming | Board of Directors | 0 companies |
| Eskild Beiter | Board of Directors | 0 companies |
| Sevgyl Abdulovski | Board of Directors | 0 companies |
| Claus Christian Torbøl | Chairman | 0 companies |