| Revenue | DKK 1,4B | -5272322% |
| EBITDA | DKK 145,5M | +538933% |
| Net profit | DKK -83,7M | -348608% |
| Total assets | DKK 2,7B | +128% |
| Equity | DKK 419,3M | -64% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 443.194 | 1.341.573 | 1.418.685 | 1.662.323 | -27 | 1.423.500 |
| Staff expenses | -0 | -0 | -0 | -221.695 | -0 | -247.723 |
| EBITDA | -5.301 | 146.854 | -5.169 | 112.052 | -27 | 145.485 |
| Depreciation & amort. | -43.027 | -123.488 | -0 | -145.922 | -0 | -144.164 |
| EBIT | -48.328 | 23.366 | -5.169 | -33.870 | -27 | 1.321 |
| Net financials | -13.644 | -43.114 | -46.758 | -63.830 | -4 | -78.571 |
| Profit before tax | -61.972 | -19.748 | -51.927 | -97.700 | -31 | -77.250 |
| Tax | -7.143 | 32.829 | 3.108 | 23.216 | -7 | 6.440 |
| Net profit | -54.829 | -52.577 | -55.035 | -120.916 | -24 | -83.690 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 2.202.024 | 2.374.320 | 2.695.168 | 2.731.308 | 1.165.866 | 2.658.211 |
| Equity | 920.775 | 979.199 | 1.021.033 | 614.584 | 1.165.700 | 419.299 |
| Long-term debt | 171.589 | 883.533 | 813.641 | 1.446.752 | 0 | 1.434.813 |
| Short-term debt | 1.094.516 | 494.992 | 849.924 | 657.119 | 166 | 796.551 |
| Total debt | 1.266.105 | 1.378.525 | 1.674.135 | 2.116.724 | 166 | 2.238.912 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2022 | — | — |
CA Management | Management | 2016 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frontmatec Holding II ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Gerard Harry | Management | 0 companies |
| Christoffer Arthur Müller | Management | 0 companies |
| Allan Jan Formann Kristensen | Chief Executive Officer | 0 companies |
| Peter Nyegaard | Board of Directors | 0 companies |
| Jesper Frydensberg Rasmussen | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Chairman | 0 companies |