| Revenue | DKK -116K | -14% |
| EBITDA | DKK -462K | +4% |
| Net profit | DKK 1,7M | -66% |
| Total assets | DKK 62,3M | +7% |
| Equity | DKK 40,5M | -6% |
| Employees | — | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -68 | -110 | -135 | -116 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -60 | -127 | -0 | -0 | -193 | -228 | -347 | -346 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -19 | -20 | -20 | -47 | -560 | -225 | -212 | -204 | -146 | -261 | -338 | -482 | -462 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -19 | -20 | -20 | -47 | -560 | -225 | -212 | -204 | -146 | -261 | -338 | -482 | -462 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.768 | 3.759 | 1.477 | 6.470 | 6.823 | 10.630 | 13.890 | 8.351 | 17.430 | 18.968 | 10.263 | 5.349 | 2.014 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 4.749 | 3.740 | 1.457 | 6.423 | 6.263 | 10.405 | 13.678 | 8.147 | 17.284 | 18.707 | 9.925 | 4.867 | 1.552 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -209 | -114 | -80 | -151 | -431 | -416 | -224 | -186 | -84 | -102 | -154 | -215 | -178 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 4.958 | 3.854 | 1.537 | 6.575 | 6.695 | 10.822 | 13.903 | 8.333 | 17.368 | 18.809 | 10.079 | 5.082 | 1.730 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.414 | 28.296 | 25.267 | 55.920 | 58.631 | 60.768 | 68.797 | 62.627 | 67.730 | 83.528 | 73.179 | 58.040 | 62.346 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 10.888 | 12.787 | 12.241 | 17.896 | 23.246 | 32.328 | 38.137 | 46.436 | 55.218 | 58.428 | 53.553 | 43.251 | 40.507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.417 | 11.715 | 6.099 | 23.754 | 17.665 | 9.636 | 7.800 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.110 | 3.794 | 6.927 | 14.014 | 17.720 | 18.804 | 22.859 | 16.191 | 12.512 | 25.100 | 19.626 | 14.789 | 21.839 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.527 | 15.509 | 13.026 | 37.768 | 35.385 | 28.440 | 30.660 | 16.191 | 12.512 | 25.100 | 19.626 | 14.789 | 21.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
FH Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frenico Holding A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Flemming Hjort | Management | 0 companies |
| Martin Hjort | Chairman | 0 companies |
| Jørgen Peter Illum Aagaard | Board of Directors | 0 companies |
| Nicoline Brohm Hjort | Board of Directors | 0 companies |
| Frederik Brohm Hjort | Chairman | 0 companies |