| Revenue | DKK -48K | +14% |
| EBITDA | DKK -48K | -14% |
| Net profit | DKK 6,1M | +50% |
| Total assets | DKK 53,2M | +10% |
| Equity | DKK 53,2M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 813 | 839 | 826 | 947 | 988 | 773 | 343 | 6 | 16 | -102 | -132 | -42 | -48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 813 | 839 | 826 | 947 | 988 | 457 | 95 | 6 | 16 | -102 | -132 | -42 | -48 |
| Depreciation & amort. | 135 | -135 | -135 | -135 | -133 | -82 | -59 | -2 | -2 | -2 | -0 | -0 | -0 |
| EBIT | 677 | 704 | 691 | 812 | 855 | 375 | 37 | 3 | 13 | -104 | -132 | -42 | -48 |
| Net financials | -1.197 | -238 | 713 | 1.086 | 428 | 4.846 | 5.143 | 5.305 | 9.075 | 14.398 | 9.691 | 4.113 | 6.181 |
| Profit before tax | -520 | 466 | 1.403 | 1.898 | 1.283 | 5.221 | 5.180 | 5.308 | 9.089 | 14.294 | 9.559 | 4.071 | 6.133 |
| Tax | 81 | 123 | 115 | 162 | 166 | 55 | -39 | 11 | -3 | 30 | 17 | -4 | 4 |
| Net profit | -601 | 343 | 1.288 | 1.736 | 1.117 | 5.166 | 5.219 | 5.297 | 9.092 | 14.264 | 9.541 | 4.075 | 6.129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.338 | 9.011 | 9.204 | 9.917 | 9.772 | 22.142 | 23.993 | 26.421 | 32.810 | 45.766 | 47.049 | 48.280 | 53.211 |
| Equity | 2.643 | 3.053 | 3.875 | 5.200 | 5.880 | 19.003 | 22.387 | 25.909 | 31.851 | 44.698 | 47.028 | 48.267 | 53.194 |
| Long-term debt | 5.408 | 4.718 | 4.194 | 3.596 | 3.285 | 2.682 | 108 | 82 | 56 | 28 | 0 | 0 | 0 |
| Short-term debt | 1.287 | 1.241 | 1.135 | 1.121 | 606 | 458 | 1.497 | 423 | 892 | 1.025 | 21 | 13 | 17 |
| Total debt | 6.695 | 5.958 | 5.329 | 4.717 | 3.892 | 3.139 | 1.606 | 506 | 948 | 1.053 | 21 | 13 | 17 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLP, Frøbjerg Holding ApS | Company | 20.0% | 0.0% | 2022 |
HLP-BP, Frøbjerg Holding ApS | Company | 20.0% | 100.0% | 2022 |
KB, Frøbjerg Holding ApS | Company | 20.0% | 0.0% | 2022 |
CBH, Frøbjerg Holding ApS | Company | 20.0% | 0.0% | 2022 |
MLP, Frøbjerg Holding ApS | Company | 20.0% | 0.0% | 2022 |
Raitex Holding II ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 10.0% | 0.0% | 2021 | |
| Individual | 20.0% | 0.0% | 2021 | |
| Individual | 20.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Leo Pedersen | Management | 0 companies |
| Jannie Tholstrup | Board of Directors | 0 companies |
| Kristian Leo Pedersen | Board of Directors | 0 companies |
| Jørn Frøhlich | Chairman | 0 companies |
| Arne Pedersen | Board of Directors | 0 companies |
| Malene Kjær Raunholt | Chairman | 0 companies |
| Kristine Leetmaa Bjørndal | Board of Directors | 0 companies |