| Revenue | DKK 190K | -48% |
| EBITDA | DKK 191K | -48% |
| Net profit | DKK 31K | -81% |
| Total assets | DKK 3,2M | -4% |
| Equity | DKK 2,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | 179 | 326 | 12 | 103 | 265 | 174 | 117 | 175 | 11 | 270 | 329 | 366 | 190 |
| Staff expenses | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 316 | 93 | 236 | -67 | 103 | 265 | 174 | 117 | 175 | 11 | 270 | 329 | 366 | 191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -79 | -79 | -79 | -184 | -79 | -79 | -82 | -83 | -83 | -96 |
| EBIT | 316 | 93 | 236 | -67 | 25 | 186 | 95 | -67 | 96 | -68 | 187 | 246 | 283 | 95 |
| Net financials | 310 | -77 | -73 | -36 | -69 | -66 | -58 | -52 | -52 | -52 | -51 | -50 | -48 | -33 |
| Profit before tax | 626 | 16 | 163 | -103 | -45 | 120 | 38 | -119 | 44 | -120 | 137 | 196 | 235 | 62 |
| Tax | 125 | -37 | 44 | -22 | -9 | 27 | 7 | 124 | 27 | -9 | 48 | 61 | 71 | 31 |
| Net profit | 500 | 53 | 119 | -81 | -35 | 94 | 31 | -243 | 17 | -111 | 88 | 135 | 164 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.128 | 3.951 | 3.945 | 3.845 | 3.763 | 3.808 | 3.563 | 3.295 | 3.245 | 3.177 | 3.207 | 3.283 | 3.387 | 3.245 |
| Equity | — | 2.533 | 2.652 | 2.571 | 2.536 | 2.630 | 2.537 | 2.295 | 2.311 | 2.201 | 2.289 | 2.424 | 2.588 | 2.619 |
| Long-term debt | 419 | 1.144 | 997 | 840 | 691 | 745 | 582 | 512 | 492 | 434 | 373 | 338 | 338 | 0 |
| Short-term debt | 199 | 599 | 547 | 611 | 639 | 544 | 537 | 564 | 499 | 580 | 545 | 520 | 461 | 626 |
| Total debt | 618 | 1.743 | 1.544 | 1.273 | 1.227 | 1.289 | 1.118 | 1.077 | 991 | 1.015 | 918 | 859 | 799 | 626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1971 | — | — | |
KE Management | Management | 2007 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
OE Management | Management | 1971 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
FRØSTRUP A/S | Company | 15.0% | 0.0% | 2012 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 25.0% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| FINN BENTZENS REVISIONSINSTITUT A/S | Audit | 0 companies |
| Karin Eli Frøstrup | Management | 0 companies |
| Maria Frøstrup | Chief Executive Officer | 0 companies |
| Ove Eli Frøstrup | Management | 0 companies |