| Revenue | DKK 3,8M | -21% |
| EBITDA | DKK 620K | -59% |
| Net profit | DKK 475K | -60% |
| Total assets | DKK 2,7M | -20% |
| Equity | DKK 1,3M | -36% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.410 | 4.066 | 2.833 | 3.099 | 3.451 | 3.216 | 4.190 | 3.727 | 3.642 | 3.983 | 5.155 | 5.521 | 4.744 | 3.770 |
| Staff expenses | -1.704 | -2.427 | -2.241 | -2.496 | -2.010 | -2.010 | -2.357 | -2.625 | -2.799 | -2.977 | -2.829 | -3.021 | -3.220 | -3.151 |
| EBITDA | 646 | 388 | 337 | 393 | 1.440 | 874 | 1.833 | 1.103 | 843 | 1.006 | 2.326 | 2.501 | 1.524 | 620 |
| Depreciation & amort. | 178 | 283 | -0 | -0 | -209 | -201 | -196 | -114 | -5 | -13 | -47 | -45 | -45 | -19 |
| EBIT | 468 | 105 | 337 | 393 | 1.231 | 672 | 1.636 | 988 | 837 | 993 | 2.279 | 2.456 | 1.479 | 601 |
| Net financials | 1 | 5 | -17 | -14 | -7 | -2 | 37 | 41 | 60 | 57 | 72 | 72 | 115 | 9 |
| Profit before tax | 469 | 110 | 321 | 379 | 1.224 | 671 | 1.674 | 1.029 | 897 | 1.050 | 2.351 | 2.527 | 1.533 | 610 |
| Tax | 132 | 38 | 88 | 95 | 282 | 153 | 378 | 235 | 205 | 234 | 518 | 557 | 342 | 135 |
| Net profit | 337 | 72 | 233 | 284 | 942 | 518 | 1.296 | 794 | 692 | 816 | 1.833 | 1.971 | 1.191 | 475 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.445 | 2.707 | 2.787 | 3.647 | 3.775 | 2.715 | 3.661 | 3.128 | 3.375 | 3.065 | 5.182 | 4.592 | 3.336 | 2.660 |
| Equity | 1.491 | 1.363 | 1.396 | 1.680 | 1.823 | 1.540 | 2.236 | 1.630 | 2.323 | 1.639 | 3.472 | 2.772 | 1.991 | 1.275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257 | 285 | 371 | 518 | 558 | 346 | 111 |
| Short-term debt | 1.932 | 1.332 | 1.448 | 1.638 | 1.943 | 1.163 | 1.409 | 1.183 | 697 | 903 | 1.186 | 1.258 | 999 | 1.250 |
| Total debt | 1.954 | 1.344 | 1.448 | 1.966 | 1.952 | 1.163 | 1.409 | 1.440 | 982 | 1.273 | 1.704 | 1.816 | 1.344 | 1.361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 1996 | — | — |
JR Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRYDENDAHL HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
HØSTERKØB INVEST ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Frydendahl | Management | 0 companies |
| Jesper Riise | Founder | 0 companies |
| Gustav Frydendahl | Board of Directors | 0 companies |
| Søren Nils Røssberg | Chairman | 0 companies |
| Sophie Louise Frydendahl | Board of Directors | 0 companies |
| Jens Holger Frydendahl | Board of Directors | 0 companies |
| Mogens Frydendahl | Board of Directors | 0 companies |
| Henrik Trepka | Board of Directors | 0 companies |
| Michael Steen Meulengracht | Board of Directors | 0 companies |