| Revenue | DKK 11,5M | -21% |
| EBITDA | DKK 2M | -40% |
| Net profit | DKK 1,5M | -31% |
| Total assets | DKK 23,4M | -3% |
| Equity | DKK 17,1M | +10% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.493 | 12.901 | 17.451 | 15.097 | 15.159 | 15.543 | 17.534 | 16.197 | 15.178 | 15.650 | 16.179 | 14.779 | 14.527 | 11.523 |
| Staff expenses | -6.755 | -9.454 | -10.840 | -10.827 | -10.657 | -11.470 | -11.778 | -11.963 | -10.777 | -10.232 | -10.974 | -10.958 | -11.132 | -9.480 |
| EBITDA | 2.738 | 3.447 | 6.611 | 4.270 | 4.502 | 4.073 | 5.756 | 4.233 | 4.401 | 5.418 | 5.205 | 3.821 | 3.395 | 2.043 |
| Depreciation & amort. | -123 | -421 | -1.383 | -360 | -359 | -355 | -677 | -709 | -675 | -584 | -541 | -394 | -432 | -117 |
| EBIT | 2.616 | 3.026 | 5.228 | 3.910 | 4.143 | 3.718 | 5.079 | 3.525 | 3.727 | 4.833 | 4.664 | 3.427 | 2.963 | 1.926 |
| Net financials | -847 | -1.275 | -897 | -618 | -410 | -367 | -244 | -207 | -221 | -101 | -115 | -228 | -217 | -26 |
| Profit before tax | 1.769 | 1.751 | 4.332 | 3.291 | 3.733 | 3.351 | 4.835 | 3.318 | 3.506 | 4.732 | 4.549 | 3.199 | 2.746 | 1.900 |
| Tax | 459 | 354 | 1.066 | 780 | 825 | 741 | 1.050 | 762 | 788 | 1.049 | 1.003 | 704 | 606 | 413 |
| Net profit | 1.310 | 1.396 | 3.265 | 2.512 | 2.908 | 2.610 | 3.785 | 2.556 | 2.718 | 3.683 | 3.546 | 2.495 | 2.140 | 1.487 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.393 | 29.856 | 31.244 | 30.019 | 31.896 | 29.603 | 30.538 | 28.825 | 26.367 | 26.175 | 26.564 | 24.909 | 24.047 | 23.399 |
| Equity | 3.990 | 5.386 | 7.484 | 7.474 | 9.160 | 10.270 | 12.555 | 12.712 | 13.229 | 15.413 | 15.958 | 15.453 | 15.628 | 17.114 |
| Long-term debt | 780 | 9.431 | 7.112 | 2.704 | 2.084 | 1.429 | 735 | 462 | 889 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.837 | 14.335 | 15.981 | 18.940 | 19.126 | 16.247 | 15.643 | 14.264 | 10.763 | 9.385 | 9.298 | 8.167 | 7.161 | 5.800 |
| Total debt | 14.617 | 23.766 | 23.093 | 21.644 | 21.210 | 17.675 | 16.378 | 14.725 | 11.652 | 9.385 | 9.298 | 8.167 | 7.161 | 5.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Management | Management | 2025 | — | — |
CC Management | Management | 2025 | — | — |
| Audit | 1994 | — | — | |
TH Management | Management | 2017 | — | — |
FR Founder | Founder | 1994 | — | — |
JR Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
ROYKON A/S | Company | 5.0% | 5.0% | 2024 |
FRS HOLDING FREDERICIA ApS | Company | 15.0% | 15.0% | 2019 |
FRKN HOLDING ApS | Company | 66.7% | 66.7% | 2008 |
KN HOLDING MIDDELFART ApS | Company | 20.0% | 20.0% | 2019 |
JØRGEN ENGHOLM PEDERSEN HOLDING ApS | Company | 5.0% | 5.0% | 2013 |
TORBEN HOLLØSE MADSEN HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Nielsen | Management | 0 companies |
| Christian Clausen | Management | 0 companies |
| Revisionsfirmaet A. Mathiasen/ Knud E. Rasmussen, Statsaut revisorer | Audit | 0 companies |
| Torben Holløse Madsen | Management | 0 companies |
| Finn Roy | Founder | 0 companies |
| Jens Rask | Founder | 0 companies |
| Staffan Mats Johansson | Chairman | 0 companies |
| Per Svarre | Chairman | 0 companies |
| Michael Peter Junker | Chairman | 0 companies |
| Ulf Fredrik Karlsson | Board of Directors | 0 companies |
| Elisabeth Maria Kruth | Deputy Chairman | 0 companies |
| Bjarne Winther | Board of Directors | 0 companies |
| Lars Bo Jensen | Chairman | 0 companies |
| Marianne Reventlov Ginge | Board of Directors | 0 companies |
| Helle Oxholm | Board of Directors | 0 companies |
| Jørgen Engholm Pedersen | Board of Directors | 0 companies |