| Revenue | DKK 4,5M | +0% |
| EBITDA | DKK -1,2M | -244% |
| Net profit | DKK -2,5M | -155% |
| Total assets | DKK 3,4M | -30% |
| Equity | DKK 367K | +104% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.043 | 11.833 | 11.599 | 13.181 | 9.011 | 5.468 | 3.390 | 4.524 | 2.929 | 4.526 | 4.508 |
| Staff expenses | -8.790 | -9.005 | -9.634 | -9.678 | -13.952 | -9.696 | -9.621 | -9.834 | -9.051 | -4.882 | -5.653 |
| EBITDA | -747 | 2.828 | 1.965 | 3.503 | -4.941 | -4.228 | -6.232 | -5.310 | -6.239 | -357 | -1.229 |
| Depreciation & amort. | -362 | -1.232 | 1.000 | 1.030 | 1.589 | -1.070 | -1.039 | -576 | -218 | -192 | -179 |
| EBIT | -1.110 | 1.596 | 965 | 2.472 | -6.530 | -5.298 | -7.271 | -5.886 | -6.457 | -549 | -1.408 |
| Net financials | -1.814 | -686 | 51 | -1.283 | -1.023 | -359 | -375 | -322 | -384 | -450 | -1.135 |
| Profit before tax | -2.924 | 949 | 1.016 | 1.190 | -7.552 | -5.657 | -7.646 | -6.208 | -6.841 | -999 | -2.543 |
| Tax | 13 | 111 | 191 | 404 | -1.643 | 1.753 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.936 | 838 | 825 | 786 | -5.909 | -7.411 | -7.646 | -6.208 | -6.841 | -999 | -2.543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.326 | 16.816 | 19.913 | 19.022 | 15.406 | 13.577 | 12.449 | 9.667 | 5.517 | 4.822 | 3.389 |
| Equity | 634 | 1.472 | 4.297 | 5.297 | -590 | -2.041 | -3.714 | -6.942 | -10.803 | -10.312 | 367 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.265 | 0 | 688 | 696 | 706 |
| Short-term debt | 15.692 | 15.345 | 15.616 | 13.703 | 15.996 | 15.618 | 13.898 | 16.609 | 15.632 | 14.438 | 2.316 |
| Total debt | 15.692 | 15.345 | 15.616 | 13.703 | 15.996 | 15.618 | 16.163 | 16.609 | 16.320 | 15.133 | 3.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2022 | — | — |
JT Management | Management | 2020 | — | — |
LS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frela Handel ApS | Company | 100.0% | 100.0% | 2013 |
Frela Holding ApS | Company | 10.0% | 10.0% | 2016 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Martin Trampert | Management | 0 companies |
| Janni Thuesen | Management | 0 companies |
| Lars Schilling Jacobsen | Management | 0 companies |
| Lars Martens Clausen | Board of Directors | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Michael Roschmann Skovgaard | Chairman | 0 companies |
| Hans-Eckart Gerhard Bollmann | Chairman | 0 companies |
| Morten Funder | Board of Directors | 0 companies |
| Henning Röper | Chairman | 0 companies |
| Kenni Foldager | Chairman | 0 companies |
| Olaf Holzhäuser | Chairman | 0 companies |
| Marie-Elena Stephan | Board of Directors | 0 companies |
| Peter Gruenbeck | Board of Directors | 0 companies |
| Carl Frederik Mads Anesen Scheibel | Board of Directors | 0 companies |
| Alfred Heintze | Board of Directors | 0 companies |