| Revenue | DKK 335,8M | -21% |
| EBITDA | DKK -20,5M | -247% |
| Net profit | DKK -25,3M | -442% |
| Total assets | DKK 361,2M | -10% |
| Equity | DKK 29M | -47% |
| Employees | 98 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 223.489 | 215.436 | 253.345 | 293.455 | 342.095 | 318.543 | 427.042 | 270.595 | 417.600 | 423.804 | 335.839 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -72.040 | -0 | -0 | -0 | -0 | -0 | -33.337 | -36.363 | -36.913 | -34.792 | -33.721 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -5.129 | 10.637 | 32.279 | 21.166 | 3.767 | -4.216 | -44.140 | -86.837 | 13.084 | 13.953 | -20.485 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.296 | -8.083 | -8.044 | -8.247 | -0 | -11.330 | -9.417 | -9.867 | -4.721 | -4.442 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -5.129 | 3.341 | 24.196 | 13.122 | -4.480 | -4.216 | -55.470 | -96.254 | 3.217 | 9.232 | -24.927 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.227 | -1.487 | -151 | -4.789 | -179.785 | 142 | 108.618 | 9.719 | -5.763 | 231 | -5.785 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 7.098 | 1.854 | 24.045 | 8.333 | -184.265 | -4.074 | 53.148 | -86.535 | -2.546 | 9.463 | -30.712 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 572 | 808 | 6.282 | 1.833 | 4.051 | -1.843 | -13.685 | -23.095 | -317 | 2.082 | -5.454 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 6.526 | 1.046 | 17.763 | 6.500 | -188.316 | -2.231 | 66.833 | -63.440 | -2.229 | 7.381 | -25.258 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 381.743 | 372.032 | 411.547 | 479.405 | 218.477 | 341.614 | 406.477 | 368.108 | 363.593 | 401.881 | 361.227 |
| Equity | — | — | — | — | — | — | — | — | — | — | 218.202 | 213.009 | 229.534 | 149.502 | -44.927 | 45.014 | 111.533 | 49.063 | 46.152 | 54.222 | 28.994 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.663 | 13.378 | 12.760 | 12.126 | 0 | 7.948 | 11.498 | 17.012 | 9.062 | 9.130 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.044 | 143.500 | 165.939 | 313.894 | 246.927 | 294.873 | 284.796 | 304.910 | 298.469 | 337.459 | 321.163 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.044 | 159.023 | 182.013 | 326.654 | 259.053 | 296.600 | 294.944 | 316.408 | 317.441 | 346.521 | 330.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Audit | 1996 | — | — | |
BL Deputy | Deputy | 2021 | — | — |
KM Management | Management | 2017 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
TL Deputy | Deputy | 2003 | — | — |
DF Management | Management | 2021 | — | — |
JE Management | Management | 2006 | — | — |
MA Deputy | Deputy | 2021 | — | — |
BR Deputy | Deputy | 2009 | — | — |
JB Management | Management | 2020 | — | — |
ST Deputy | Deputy | 2003 | — | — |
MI Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1996 | — | — | |
| Deputy Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Deputy Chairman | 1997 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2001 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frontmatec Group ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 20.0% | 25.0% | 2013 | |
SFK Holding I ApS | Company | 50.0% | 66.7% | 2013 |
Frontmatec Kolding A/S | Company | 10.0% | 0.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Sand Nykjær | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Erik Christensen | Audit | 0 companies |
| Bjarne Løvendahl Elbæk | Deputy | 0 companies |
| Kristian Morberg Madsen | Management | 0 companies |
| Kim Nyborg Carlsen | Chief Executive Officer | 0 companies |
| Torben Lund Paaske | Deputy | 0 companies |
| Dennis Faxholm | Management | 0 companies |
| Jan Egeskov Hansen | Management | 0 companies |
| Marcin Antoni Korona | Deputy | 0 companies |
| Bjarne Rolsted Jensen | Deputy | 0 companies |
| Jakob Bech Lauritsen | Management | 0 companies |
| Sonja Tonsgaard | Deputy | 0 companies |
| Michael Isaack-Larsen | Management | 0 companies |
| John Pommer Brædder | Board of Directors | 0 companies |
| Arne Hansen | Board of Directors | 0 companies |
| Knud Erik Czaja | Board of Directors | 0 companies |
| Preben Sunke | Deputy Chairman | 0 companies |
| Hans Hartvig Klejsgaard Hansen | Board of Directors | 0 companies |
| Steen Nielsen | Deputy Chairman | 0 companies |
| Per Høholt | Board of Directors | 0 companies |
| Kristian Hess Jensen | Board of Directors | 0 companies |
| Kurt Karlsen | Board of Directors | 0 companies |
| Ann Purkær Plaetner | Board of Directors | 0 companies |
| Svend Brixen | Chairman | 0 companies |
| Nathan Scott Schaan | Chairman | 0 companies |
| Jens Kristensen | Chairman | 0 companies |
| Morten Albin Olsen | Board of Directors | 0 companies |
| Keld Brødsgaard | Board of Directors | 0 companies |
| Jens Møller | Chairman | 0 companies |
| Marianne Nowak Schrøder | Board of Directors | 0 companies |
| Henrik Andersen | Chairman | 0 companies |
| Erik Ugilt Hansen | Board of Directors | 0 companies |
| Jens Lundgård Nielsen | Deputy Chairman | 0 companies |
| Dennis Michael Gallagher | Board of Directors | 0 companies |
| Lotte Møller | Board of Directors | 0 companies |
| Peter Løfgren Ring | Board of Directors | 0 companies |
| Steen Parsholt | Board of Directors | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Jørgen Viggo Petersen | Deputy Chairman | 0 companies |
| Palle Kjeldsen | Board of Directors | 0 companies |
| Keld Askær Sørensen | Chairman | 0 companies |
| Christoffer Arthur Müller | Chairman | 0 companies |
| Svend Erik Sørensen | Board of Directors | 0 companies |
| Finn Ejsing Andreasen | Board of Directors | 0 companies |
| Thomas Nybo Stenager | Chairman | 0 companies |
| Ove Thejls | Board of Directors | 0 companies |
| Henrik Alifas Nielsen | Chairman | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Board of Directors | 0 companies |
| Claus Schulz | Board of Directors | 0 companies |
| Mogens Kindberg | Chairman | 0 companies |
| Carsten Ladefoged Matzen | Board of Directors | 0 companies |
| Arno Steen Pedersen | Board of Directors | 0 companies |
| Jørgen Ajslev | Board of Directors | 0 companies |
| Kurt Godsk Andersen | Board of Directors | 0 companies |
| Paul Gustave Frohn | Board of Directors | 0 companies |
| Hans Lohmann | Chairman | 0 companies |